| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 367 000.00 | 2 286 308.00 | 1 080 692.00 | 3 367 000.00 |
BZ Other receivables | 1 820.00 | | 1 820.00 | 1 820.00 |
CF Cash and cash equivalents | 20 090.00 | | 20 090.00 | 20 090.00 |
CJ TOTAL (II) | 21 910.00 | | 21 910.00 | 21 910.00 |
CO Grand total (0 to V) | 3 388 910.00 | 2 286 306.00 | 1 102 602.00 | 3 388 910.00 |
CR Shares due in more than one year | 1 820.00 | | | 1 820.00 |
CU Other investments | 3 367 000.00 | 2 286 308.00 | 1 080 692.00 | 3 367 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 300.00 | 60 000.00 | | 62 300.00 |
DB Share, merger, contribution premiums, etc. | 55 200.00 | | | 55 200.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 1 408 863.00 | 1 414 887.00 | | 1 408 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -445 089.00 | -6 024.00 | | -445 089.00 |
DL TOTAL (I) | 1 087 274.00 | 1 474 863.00 | | 1 087 274.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | 16.00 | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 623.00 | 59 426.00 | | 2 623.00 |
DX Trade payables and related accounts | 12 687.00 | 5 322.00 | | 12 687.00 |
EC TOTAL (IV) | 15 328.00 | 64 764.00 | | 15 328.00 |
EE Grand total (I to V) | 1 102 602.00 | 1 539 627.00 | | 1 102 602.00 |
EG Accrued income and payables due within one year | 15 328.00 | 5 368.00 | | 15 328.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17.00 | 16.00 | | 17.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 8 301.00 | |
GF Total Operating Expenses (II) | | | 8 301.00 | |
GG - OPERATING RESULT (I - II) | | | -8 301.00 | |
GL Other interest and similar income | | | 218.00 | |
GP Total financial income (V) | | | 218.00 | |
GQ Financial allocations to depreciation and provisions | | | 436 308.00 | |
GR Interest and similar expenses | | | 697.00 | |
GU Total financial expenses (VI) | | | 437 006.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -436 787.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -445 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 218.00 | 349.00 | | 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 445 307.00 | 6 373.00 | | 445 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -445 089.00 | -6 024.00 | | -445 089.00 |
| |
| 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 | 3 350 000.00 | 17 000.00 | | 3 350 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 367 000.00 | |
I4 DECREASES Grand Total | | | 3 367 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 350 000.00 | 17 000.00 | | 3 350 000.00 |
| |
| 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 | 12 687.00 | 12 687.00 | | 12 687.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 623.00 | 2 623.00 | | 2 623.00 |
UX Other trade receivables | 1 820.00 | | 1 820.00 | 1 820.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 820.00 | | 1 820.00 | 1 820.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 328.00 | 15 328.00 | | 15 328.00 |
