| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 127.00 | 127.00 | | 127.00 |
BZ Other receivables | 633 691.00 | 631 501.00 | 2 190.00 | 633 691.00 |
CJ TOTAL (II) | 633 691.00 | 631 501.00 | 2 190.00 | 633 691.00 |
CO Grand total (0 to V) | 633 818.00 | 631 629.00 | 2 190.00 | 633 818.00 |
CU Other investments | 127.00 | 127.00 | | 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -673 872.00 | -686 811.00 | | -673 872.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -202 227.00 | 12 939.00 | | -202 227.00 |
DL TOTAL (I) | -868 599.00 | -666 372.00 | | -868 599.00 |
DP Provisions for Risks | 408 717.00 | 349 652.00 | | 408 717.00 |
DR TOTAL (IV) | 408 717.00 | 349 652.00 | | 408 717.00 |
DU Loans and Debts from Credit Institutions (3) | 1 001.00 | 1 404.00 | | 1 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 459 151.00 | 339 231.00 | | 459 151.00 |
DX Trade payables and related accounts | 1 920.00 | 1 920.00 | | 1 920.00 |
EC TOTAL (IV) | 462 072.00 | 342 554.00 | | 462 072.00 |
EE Grand total (I to V) | 2 190.00 | 25 834.00 | | 2 190.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 610.00 | |
FX Taxes, duties, and similar payments | | | 64.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 143 653.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 148 327.00 | |
GG - OPERATING RESULT (I - II) | | | -148 326.00 | |
GL Other interest and similar income | | | 7 653.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 7 653.00 | |
GQ Financial allocations to depreciation and provisions | | | 59 065.00 | |
GR Interest and similar expenses | | | 2 489.00 | |
GU Total financial expenses (VI) | | | 61 554.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53 900.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -202 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -24 568.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 654.00 | 3 039.00 | | 7 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 209 881.00 | -9 900.00 | | 209 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -202 227.00 | 12 939.00 | | -202 227.00 |
| |
| 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 | 127.00 | | | 127.00 |
I3 DECREASES Total Financial Fixed Assets | | | 127.00 | |
I4 DECREASES Grand Total | | | 127.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 127.00 | | | 127.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 349 652.00 | 59 065.00 | | 349 652.00 |
6X Other provisions for depreciation | 487 848.00 | 143 653.00 | | 487 848.00 |
7B Total provisions for depreciation | 487 976.00 | 143 653.00 | | 487 976.00 |
7C Grand total | 837 628.00 | 202 718.00 | | 837 628.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 143 653.00 | | |
UG - Financial | | 59 065.00 | | |
| |
| 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 | 1 920.00 | 1 920.00 | | 1 920.00 |
VB VAT | 2 190.00 | 2 190.00 | | 2 190.00 |
VC Group and associates | 631 501.00 | 631 501.00 | | 631 501.00 |
VG Loans with a maturity of up to one year at origin | 1 001.00 | 1 001.00 | | 1 001.00 |
VI Group and Associates | 459 151.00 | 459 151.00 | | 459 151.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 633 691.00 | 633 691.00 | | 633 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 462 072.00 | 462 072.00 | | 462 072.00 |
