| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 761 875.00 | 533 637.00 | 228 238.00 | 761 875.00 |
BJ TOTAL (I) | 761 875.00 | 533 637.00 | 228 238.00 | 761 875.00 |
BZ Other receivables | 4 365 051.00 | | 4 365 051.00 | 4 365 051.00 |
CJ TOTAL (II) | 4 365 051.00 | | 4 365 051.00 | 4 365 051.00 |
CO Grand total (0 to V) | 5 126 926.00 | 533 637.00 | 4 593 289.00 | 5 126 926.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 800.00 | 100 800.00 | | 100 800.00 |
DB Share, merger, contribution premiums, etc. | 5 276 983.00 | 5 276 983.00 | | 5 276 983.00 |
DD Legal reserve (1) | 10 080.00 | 10 080.00 | | 10 080.00 |
DH Retained earnings | -824 815.00 | -718 978.00 | | -824 815.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 493.00 | -105 837.00 | | -68 493.00 |
DL TOTAL (I) | 4 494 555.00 | 4 563 048.00 | | 4 494 555.00 |
DX Trade payables and related accounts | 98 734.00 | 44 880.00 | | 98 734.00 |
EC TOTAL (IV) | 98 734.00 | 44 880.00 | | 98 734.00 |
EE Grand total (I to V) | 4 593 289.00 | 4 607 928.00 | | 4 593 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 12 900.00 | |
FR Total operating income (I) | | | 12 900.00 | |
FW Other purchases and external expenses | | | 61 178.00 | |
GF Total Operating Expenses (II) | | | 61 178.00 | |
GG - OPERATING RESULT (I - II) | | | -48 278.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11.00 | |
GL Other interest and similar income | | | 667.00 | |
GP Total financial income (V) | | | 678.00 | |
GR Interest and similar expenses | | | 4 385.00 | |
GS Negative differences of foreign exchange | | | 81.00 | |
GU Total financial expenses (VI) | | | 4 466.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 788.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 50 116.00 | | |
HC Reversals of provisions and transfers of expenses | 2.00 | 558 488.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 608 604.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 608 596.00 | | |
HG Exceptional depreciation and provisions | 16 428.00 | 19 991.00 | | 16 428.00 |
HH Total exceptional expenses (VIII) | 16 428.00 | 628 588.00 | | 16 428.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 426.00 | -19 984.00 | | -16 426.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 580.00 | 619 512.00 | | 13 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 073.00 | 725 349.00 | | 82 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 493.00 | -105 837.00 | | -68 493.00 |
| |
| 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 | 749 540.00 | | 12 336.00 | 749 540.00 |
I3 DECREASES Total Financial Fixed Assets | | | 761 875.00 | |
I4 DECREASES Grand Total | | | 761 875.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 749 540.00 | | 12 336.00 | 749 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 15 230.00 | | | 15 230.00 |
7B Total provisions for depreciation | 517 211.00 | 16 428.00 | 2.00 | 517 211.00 |
7C Grand total | 517 211.00 | 16 428.00 | 2.00 | 517 211.00 |
9U on fixed assets – equity investments | | | | |
UJ - Exceptional | | 16 428.00 | 2.00 | |
| |
| 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 | 98 734.00 | 98 734.00 | | 98 734.00 |
VC Group and associates | 4 365 052.00 | 4 365 052.00 | | 4 365 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 365 052.00 | 4 365 052.00 | | 4 365 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 734.00 | 98 734.00 | | 98 734.00 |
