| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 089 781.00 | 1 089 781.00 | | 1 089 781.00 |
BJ TOTAL (I) | 57 291 004.00 | 49 176 298.00 | 8 114 706.00 | 57 291 004.00 |
BZ Other receivables | 453 400.00 | | 453 400.00 | 453 400.00 |
CF Cash and cash equivalents | 752 500.00 | | 752 500.00 | 752 500.00 |
CJ TOTAL (II) | 1 205 899.00 | | 1 205 899.00 | 1 205 899.00 |
CO Grand total (0 to V) | 58 496 904.00 | 49 176 298.00 | 9 320 605.00 | 58 496 904.00 |
CU Other investments | 56 201 224.00 | 48 086 518.00 | 8 114 706.00 | 56 201 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 527 959.00 | 17 527 959.00 | | 17 527 959.00 |
DD Legal reserve (1) | 305 476.00 | 249 335.00 | | 305 476.00 |
DF Regulated reserves (1) | 94.00 | 94.00 | | 94.00 |
DH Retained earnings | 1 346 869.00 | 280 185.00 | | 1 346 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 864 589.00 | 1 122 825.00 | | -9 864 589.00 |
DL TOTAL (I) | 9 315 810.00 | 19 180 399.00 | | 9 315 810.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DY Tax and social security liabilities | 4 795.00 | | | 4 795.00 |
EC TOTAL (IV) | 4 795.00 | | | 4 795.00 |
EE Grand total (I to V) | 9 320 605.00 | 19 180 399.00 | | 9 320 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 16 219.00 | |
FR Total operating income (I) | | | 16 219.00 | |
FW Other purchases and external expenses | | | 16 580.00 | |
GF Total Operating Expenses (II) | | | 16 580.00 | |
GG - OPERATING RESULT (I - II) | | | -361.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 997 136.00 | |
GM Reversals of provisions and transfers of expenses | | | 18 584.00 | |
GP Total financial income (V) | | | 18 584.00 | |
GQ Financial allocations to depreciation and provisions | | | 10 249 305.00 | |
GR Interest and similar expenses | | | 63.00 | |
GU Total financial expenses (VI) | | | 10 249 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 230 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 231 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -366 556.00 | -413 409.00 | | -366 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 803.00 | 1 365 017.00 | | 34 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 899 392.00 | 242 191.00 | | 9 899 392.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 864 589.00 | 1 122 825.00 | | -9 864 589.00 |
| |
| 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 | 57 291 004.00 | | | 57 291 004.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 089 781.00 | | | 1 089 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 56 201 224.00 | |
I4 DECREASES Grand Total | | | 57 291 004.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 089 781.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 56 201 224.00 | | | 56 201 224.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 089 781.00 | | | 1 089 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 089 781.00 | | | 1 089 781.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 37 855 797.00 | 10 249 305.00 | 18 584.00 | 37 855 797.00 |
7C Grand total | 37 855 797.00 | 10 249 305.00 | 18 584.00 | 37 855 797.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 10 249 305.00 | 18 584.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 4 795.00 | 4 795.00 | | 4 795.00 |
VB VAT | 68.00 | 68.00 | | 68.00 |
VC Group and associates | 453 332.00 | 453 332.00 | | 453 332.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453 400.00 | 453 400.00 | | 453 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 795.00 | 4 795.00 | | 4 795.00 |
