| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 7 053 730.00 | 7 045 962.00 | 7 769.00 | 7 053 730.00 |
BJ TOTAL (I) | 7 359 176.00 | 7 336 407.00 | 22 769.00 | 7 359 176.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 9 749.00 | | 9 749.00 | 9 749.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 9 749.00 | | 9 749.00 | 9 749.00 |
CO Grand total (0 to V) | 7 368 925.00 | 7 336 407.00 | 32 518.00 | 7 368 925.00 |
CP Shares due in less than one year | 7 053 730.00 | | | 7 053 730.00 |
CU Other investments | 305 446.00 | 290 446.00 | 15 000.00 | 305 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -6 874 311.00 | -345 763.00 | | -6 874 311.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -645 353.00 | -6 528 549.00 | | -645 353.00 |
DL TOTAL (I) | -7 518 664.00 | -6 873 311.00 | | -7 518 664.00 |
DU Loans and Debts from Credit Institutions (3) | 589.00 | | | 589.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 545 978.00 | 6 909 383.00 | | 7 545 978.00 |
DX Trade payables and related accounts | 4 614.00 | 3 337.00 | | 4 614.00 |
EC TOTAL (IV) | 7 551 182.00 | 6 912 720.00 | | 7 551 182.00 |
EE Grand total (I to V) | 32 518.00 | 39 409.00 | | 32 518.00 |
EG Accrued income and payables due within one year | 7 551 182.00 | 6 912 720.00 | | 7 551 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 000.00 | | 70 000.00 | 70 000.00 |
FJ Net sales | 70 000.00 | | 70 000.00 | 70 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 70 001.00 | |
FW Other purchases and external expenses | | | 82 863.00 | |
FX Taxes, duties, and similar payments | | | 396.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 83 260.00 | |
GG - OPERATING RESULT (I - II) | | | -13 260.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 769.00 | |
GP Total financial income (V) | | | 7 769.00 | |
GQ Financial allocations to depreciation and provisions | | | 544 936.00 | |
GR Interest and similar expenses | | | 94 599.00 | |
GU Total financial expenses (VI) | | | 639 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -631 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -645 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 575.00 | 58.00 | | 575.00 |
HD Total exceptional income (VII) | 575.00 | 58.00 | | 575.00 |
HE Exceptional expenses on management operations | 901.00 | 252.00 | | 901.00 |
HH Total exceptional expenses (VIII) | 901.00 | 252.00 | | 901.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -327.00 | -194.00 | | -327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 344.00 | 80 995.00 | | 78 344.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 723 697.00 | 6 609 544.00 | | 723 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -645 353.00 | -6 528 549.00 | | -645 353.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 817 407.00 | | 541 769.00 | 6 817 407.00 |
I4 DECREASES Grand Total | | | 7 359 176.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 359 176.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 817 407.00 | | 541 769.00 | 6 817 407.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 6 501 026.00 | 544 936.00 | | 6 501 026.00 |
7B Total provisions for depreciation | 6 791 472.00 | 544 936.00 | | 6 791 472.00 |
7C Grand total | 6 791 472.00 | 544 936.00 | | 6 791 472.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 544 936.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 614.00 | 4 614.00 | | 4 614.00 |
UL Receivables related to investments | 7 053 730.00 | 7 053 730.00 | | 7 053 730.00 |
VB VAT | 9 749.00 | 9 749.00 | | 9 749.00 |
VG Loans with a maturity of up to one year at origin | 589.00 | 589.00 | | 589.00 |
VI Group and Associates | 7 545 978.00 | 7 545 978.00 | | 7 545 978.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 063 479.00 | 7 063 479.00 | | 7 063 479.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 551 182.00 | 7 551 182.00 | | 7 551 182.00 |
