| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 186.00 | | 186.00 | 186.00 |
BJ TOTAL (I) | 2 268 290.00 | | 2 268 290.00 | 2 268 290.00 |
BX Customers and related accounts | 5 760.00 | | 5 760.00 | 5 760.00 |
BZ Other receivables | 77 686.00 | | 77 686.00 | 77 686.00 |
CF Cash and cash equivalents | 883.00 | | 883.00 | 883.00 |
CH Prepaid expenses | 223.00 | | 223.00 | 223.00 |
CJ TOTAL (II) | 84 552.00 | | 84 552.00 | 84 552.00 |
CO Grand total (0 to V) | 2 352 842.00 | | 2 352 842.00 | 2 352 842.00 |
CP Shares due in less than one year | 186.00 | | | 186.00 |
CU Other investments | 2 268 104.00 | | 2 268 104.00 | 2 268 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 842 000.00 | 2 842 000.00 | | 2 842 000.00 |
DH Retained earnings | -580 956.00 | -488 026.00 | | -580 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 766.00 | -92 929.00 | | -29 766.00 |
DK Regulated provisions | 87 928.00 | 71 810.00 | | 87 928.00 |
DL TOTAL (I) | 2 319 207.00 | 2 332 854.00 | | 2 319 207.00 |
DX Trade payables and related accounts | 33 635.00 | 24 883.00 | | 33 635.00 |
EA Other liabilities | | 66.00 | | |
EC TOTAL (IV) | 33 635.00 | 24 949.00 | | 33 635.00 |
EE Grand total (I to V) | 2 352 842.00 | 2 357 803.00 | | 2 352 842.00 |
EG Accrued income and payables due within one year | 33 635.00 | 24 949.00 | | 33 635.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 13 648.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 13 648.00 | |
GG - OPERATING RESULT (I - II) | | | -13 648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HC Reversals of provisions and transfers of expenses | | 65 586.00 | | |
HD Total exceptional income (VII) | | 65 587.00 | | |
HF Exceptional expenses on capital transactions | | 66 219.00 | | |
HG Exceptional depreciation and provisions | 16 118.00 | 17 995.00 | | 16 118.00 |
HH Total exceptional expenses (VIII) | 16 118.00 | 84 214.00 | | 16 118.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 118.00 | -18 627.00 | | -16 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 71 347.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 766.00 | 164 276.00 | | 29 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 766.00 | -92 929.00 | | -29 766.00 |
| |
| 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 | 2 571 173.00 | | | 2 571 173.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 302 883.00 | | | 302 883.00 |
I4 DECREASES Grand Total | 302 883.00 | | 2 268 290.00 | 302 883.00 |
IN DECREASES Start-up, development, or research expenses | 302 883.00 | | | 302 883.00 |
IY DECREASES Total Tangible Fixed Assets | | | 2 268 290.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 268 290.00 | | | 2 268 290.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 302 883.00 | | 302 883.00 | 302 883.00 |
CY DEPRECIATION Start-up, development, or research expenses | 302 883.00 | | 302 883.00 | 302 883.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 71 810.00 | 16 118.00 | | 71 810.00 |
7C Grand total | 71 810.00 | 16 118.00 | | 71 810.00 |
UJ - Exceptional | | 16 118.00 | | |
| |
| 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 | 33 635.00 | 33 635.00 | | 33 635.00 |
UT Other financial assets | 186.00 | 186.00 | | 186.00 |
UX Other trade receivables | 5 760.00 | 5 760.00 | | 5 760.00 |
VC Group and associates | 77 686.00 | 77 686.00 | | 77 686.00 |
VS Prepaid expenses | 223.00 | 223.00 | | 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 855.00 | 83 855.00 | | 83 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 635.00 | 33 635.00 | | 33 635.00 |
