| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 340 979.00 | | 340 979.00 | 340 979.00 |
BX Customers and related accounts | 59 583.00 | | 59 583.00 | 59 583.00 |
BZ Other receivables | 77 982.00 | | 77 982.00 | 77 982.00 |
CF Cash and cash equivalents | 19.00 | | 19.00 | 19.00 |
CJ TOTAL (II) | 137 584.00 | | 137 584.00 | 137 584.00 |
CO Grand total (0 to V) | 478 563.00 | | 478 563.00 | 478 563.00 |
CU Other investments | 340 979.00 | | 340 979.00 | 340 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 107.00 | 1 102.00 | | 1 107.00 |
DB Share, merger, contribution premiums, etc. | 17.00 | 22.00 | | 17.00 |
DC Revaluation differences | | 8.00 | | |
DH Retained earnings | -372 692.00 | -46 028.00 | | -372 692.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -75 237.00 | -326 664.00 | | -75 237.00 |
DK Regulated provisions | 198 905.00 | 130 709.00 | | 198 905.00 |
DL TOTAL (I) | -247 900.00 | -240 859.00 | | -247 900.00 |
DV Miscellaneous Loans and Financial Debts (4) | 653 778.00 | 5.00 | | 653 778.00 |
DX Trade payables and related accounts | 72 685.00 | 28 089.00 | | 72 685.00 |
EA Other liabilities | | 652 795.00 | | |
EC TOTAL (IV) | 726 463.00 | 680 884.00 | | 726 463.00 |
EE Grand total (I to V) | 478 563.00 | 440 024.00 | | 478 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | -1 581.00 | |
GF Total Operating Expenses (II) | | | -1 581.00 | |
GG - OPERATING RESULT (I - II) | | | 1 584.00 | |
GK Income from other securities and fixed asset receivables | | | 39 650.00 | |
GP Total financial income (V) | | | 39 650.00 | |
GR Interest and similar expenses | | | 48 291.00 | |
GU Total financial expenses (VI) | | | 48 291.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 641.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 058.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 180 000.00 | | |
HG Exceptional depreciation and provisions | 68 196.00 | 130 709.00 | | 68 196.00 |
HH Total exceptional expenses (VIII) | 68 196.00 | 310 709.00 | | 68 196.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 196.00 | -310 709.00 | | -68 196.00 |
HK Income tax | -17.00 | -82.00 | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 653.00 | 39 542.00 | | 39 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 889.00 | 366 206.00 | | 114 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -75 237.00 | -326 664.00 | | -75 237.00 |
| |
| 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 | 340 979.00 | | | 340 979.00 |
I3 DECREASES Total Financial Fixed Assets | | | 340 979.00 | |
I4 DECREASES Grand Total | | | 340 979.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 340 979.00 | | | 340 979.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 130 709.00 | 68 196.00 | | 130 709.00 |
7C Grand total | 130 709.00 | 68 196.00 | | 130 709.00 |
UJ - Exceptional | | 68 196.00 | | |
| |
| 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 | 72 685.00 | 72 685.00 | | 72 685.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UX Other trade receivables | 59 583.00 | 59 583.00 | | 59 583.00 |
VB VAT | 77 982.00 | 77 982.00 | | 77 982.00 |
VI Group and Associates | 653 777.00 | 653 777.00 | | 653 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 137 565.00 | 137 565.00 | | 137 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 726 463.00 | 726 463.00 | | 726 463.00 |
