| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 573.00 | 4 573.00 | | 4 573.00 |
BJ TOTAL (I) | 4 573.00 | 4 573.00 | | 4 573.00 |
BZ Other receivables | 424 268.00 | 384 615.00 | 39 653.00 | 424 268.00 |
CF Cash and cash equivalents | 979.00 | | 979.00 | 979.00 |
CJ TOTAL (II) | 425 248.00 | 384 615.00 | 40 632.00 | 425 248.00 |
CO Grand total (0 to V) | 429 821.00 | 389 189.00 | 40 632.00 | 429 821.00 |
CP Shares due in less than one year | 4 573.00 | | | 4 573.00 |
CR Shares due in more than one year | 383 697.00 | | | 383 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | 65 000.00 | | 65 000.00 |
DD Legal reserve (1) | 6 863.00 | 6 863.00 | | 6 863.00 |
DF Regulated reserves (1) | 769 339.00 | 769 339.00 | | 769 339.00 |
DH Retained earnings | -3 352 225.00 | -3 330 175.00 | | -3 352 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 601.00 | -22 050.00 | | -38 601.00 |
DL TOTAL (I) | -2 549 624.00 | -2 511 023.00 | | -2 549 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 573 999.00 | 2 386 368.00 | | 2 573 999.00 |
DX Trade payables and related accounts | | 142 616.00 | | |
DY Tax and social security liabilities | 16 257.00 | 16 257.00 | | 16 257.00 |
EC TOTAL (IV) | 2 590 256.00 | 2 545 241.00 | | 2 590 256.00 |
EE Grand total (I to V) | 40 632.00 | 34 218.00 | | 40 632.00 |
EI Including equity loans | 2 573 999.00 | | | 2 573 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 399.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 399.00 | |
GG - OPERATING RESULT (I - II) | | | -399.00 | |
GR Interest and similar expenses | | | 28 482.00 | |
GU Total financial expenses (VI) | | | 28 482.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 482.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 24 732.00 | | | 24 732.00 |
HH Total exceptional expenses (VIII) | 24 732.00 | | | 24 732.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -24 732.00 | | | -24 732.00 |
HK Income tax | -15 011.00 | -8 575.00 | | -15 011.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 601.00 | 22 050.00 | | 38 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 601.00 | -22 050.00 | | -38 601.00 |
| |
| 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 | 4 573.00 | | | 4 573.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 573.00 | |
I4 DECREASES Grand Total | | | 4 573.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 573.00 | | | 4 573.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 4 573.00 | 4 573.00 | | 4 573.00 |
VB VAT | 24 642.00 | 24 642.00 | | 24 642.00 |
VC Group and associates | 383 697.00 | | 383 697.00 | 383 697.00 |
VI Group and Associates | 2 573 999.00 | | 2 573 999.00 | 2 573 999.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 257.00 | 16 257.00 | | 16 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 929.00 | 15 929.00 | | 15 929.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 842.00 | 45 145.00 | 383 697.00 | 428 842.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 590 256.00 | 16 257.00 | 2 573 999.00 | 2 590 256.00 |
