| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 57 207 611.00 | 5 441 185.00 | 51 766 426.00 | 57 207 611.00 |
BZ Other receivables | 140 809.00 | | 140 809.00 | 140 809.00 |
CD Marketable securities | 4 482 000.00 | 66 174.00 | 4 415 826.00 | 4 482 000.00 |
CF Cash and cash equivalents | 190 538.00 | | 190 538.00 | 190 538.00 |
CJ TOTAL (II) | 4 813 346.00 | 66 174.00 | 4 747 172.00 | 4 813 346.00 |
CO Grand total (0 to V) | 62 020 957.00 | 5 507 359.00 | 56 513 598.00 | 62 020 957.00 |
CU Other investments | 57 207 611.00 | 5 441 185.00 | 51 766 426.00 | 57 207 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 682 100.00 | 55 682 100.00 | | 55 682 100.00 |
DD Legal reserve (1) | 19 521.00 | 19 521.00 | | 19 521.00 |
DH Retained earnings | 16 981.00 | 370 885.00 | | 16 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 606 703.00 | -353 904.00 | | -1 606 703.00 |
DL TOTAL (I) | 54 111 899.00 | 55 718 602.00 | | 54 111 899.00 |
DX Trade payables and related accounts | 2 375 407.00 | 3 093 221.00 | | 2 375 407.00 |
DY Tax and social security liabilities | | 76.00 | | |
EA Other liabilities | 121.00 | 121.00 | | 121.00 |
EB Prepaid income (2) | 26 171.00 | | | 26 171.00 |
EC TOTAL (IV) | 2 401 699.00 | 3 093 418.00 | | 2 401 699.00 |
EE Grand total (I to V) | 56 513 598.00 | 58 812 020.00 | | 56 513 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 456 621.00 | |
FX Taxes, duties, and similar payments | | | -76.00 | |
GF Total Operating Expenses (II) | | | 1 456 545.00 | |
GG - OPERATING RESULT (I - II) | | | -1 456 545.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 610 539.00 | |
GP Total financial income (V) | | | 3 610 539.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 3 760 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -150 159.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 606 703.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 610 539.00 | 3 053 650.00 | | 3 610 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 217 242.00 | 3 407 553.00 | | 5 217 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 606 703.00 | -353 904.00 | | -1 606 703.00 |
| |
| 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 | 55 645 100.00 | | 1 562 511.00 | 55 645 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 57 207 611.00 | |
I4 DECREASES Grand Total | | | 57 207 611.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 55 645 100.00 | | 1 562 511.00 | 55 645 100.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 234.00 | 65 940.00 | | 234.00 |
7B Total provisions for depreciation | 1 760 754.00 | 3 746 605.00 | | 1 760 754.00 |
7C Grand total | 1 760 754.00 | 3 746 605.00 | | 1 760 754.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 3 746 605.00 | | |
| |
| 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 | 2 375 407.00 | 2 375 407.00 | | 2 375 407.00 |
8K Other liabilities (including liabilities related to repo transactions) | 121.00 | 121.00 | | 121.00 |
8L Deferred income | 26 171.00 | 26 171.00 | | 26 171.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140 808.00 | 140 808.00 | | 140 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 140 808.00 | 140 808.00 | | 140 808.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 401 699.00 | 2 401 699.00 | | 2 401 699.00 |
