| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 9 801.00 | | 9 801.00 | 9 801.00 |
AP Buildings | 110 790.00 | 30 938.00 | 79 852.00 | 110 790.00 |
AT Other tangible assets | 7 788.00 | 7 788.00 | | 7 788.00 |
BJ TOTAL (I) | 286 880.00 | 38 727.00 | 248 153.00 | 286 880.00 |
BZ Other receivables | 60 165.00 | | 60 165.00 | 60 165.00 |
CF Cash and cash equivalents | 10 022.00 | | 10 022.00 | 10 022.00 |
CH Prepaid expenses | 20.00 | | 20.00 | 20.00 |
CJ TOTAL (II) | 70 207.00 | | 70 207.00 | 70 207.00 |
CO Grand total (0 to V) | 357 087.00 | 38 727.00 | 318 360.00 | 357 087.00 |
CU Other investments | 158 500.00 | | 158 500.00 | 158 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DB Share, merger, contribution premiums, etc. | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 288 530.00 | 293 013.00 | | 288 530.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 802.00 | -4 483.00 | | -5 802.00 |
DL TOTAL (I) | 291 527.00 | 297 330.00 | | 291 527.00 |
DS Convertible Bond Issues | 14 749.00 | 19 112.00 | | 14 749.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 058.00 | 7 999.00 | | 8 058.00 |
DX Trade payables and related accounts | 1 790.00 | 1 790.00 | | 1 790.00 |
DY Tax and social security liabilities | 1 839.00 | 541.00 | | 1 839.00 |
EA Other liabilities | 390.00 | | | 390.00 |
EC TOTAL (IV) | 26 832.00 | 29 443.00 | | 26 832.00 |
EE Grand total (I to V) | 318 360.00 | 326 773.00 | | 318 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 937.00 | | 3 937.00 | 3 937.00 |
FJ Net sales | 3 937.00 | | 3 937.00 | 3 937.00 |
FO Operating subsidies | | | 2 211.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 6 226.00 | |
FW Other purchases and external expenses | | | 5 213.00 | |
FX Taxes, duties, and similar payments | | | 837.00 | |
FY Salaries and Wages | | | 958.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 298.00 | |
GF Total Operating Expenses (II) | | | 13 307.00 | |
GG - OPERATING RESULT (I - II) | | | -7 080.00 | |
GL Other interest and similar income | | | 1 524.00 | |
GP Total financial income (V) | | | 1 524.00 | |
GR Interest and similar expenses | | | 245.00 | |
GU Total financial expenses (VI) | | | 245.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 278.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 802.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 751.00 | 9 128.00 | | 7 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 553.00 | 13 611.00 | | 13 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 802.00 | -4 483.00 | | -5 802.00 |
| |
| 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 | 286 881.00 | | | 286 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 158 500.00 | |
I4 DECREASES Grand Total | | | 286 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 128 381.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 128 381.00 | | | 128 381.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 158 500.00 | | | 158 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 429.00 | 6 299.00 | | 32 429.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 429.00 | 6 299.00 | | 32 429.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 95.00 | 95.00 | | 95.00 |
8B Suppliers and Related Accounts | 1 790.00 | 1 790.00 | | 1 790.00 |
8D Social Security and Other Social Organizations | 1 493.00 | 1 493.00 | | 1 493.00 |
8E Income Taxes | 70.00 | 70.00 | | 70.00 |
8K Other liabilities (including liabilities related to repo transactions) | 396.00 | 396.00 | | 396.00 |
VH Loans with a maturity of more than one year at origin | 14 749.00 | 5 821.00 | 8 928.00 | 14 749.00 |
VI Group and Associates | 7 963.00 | 7 963.00 | | 7 963.00 |
VK Loans repaid during the year | 4 357.00 | | | 4 357.00 |
VQ Other Taxes, Duties, and Similar Debts | 276.00 | 276.00 | | 276.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 165.00 | 60 165.00 | | 60 165.00 |
VS Prepaid expenses | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 185.00 | 60 185.00 | | 60 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 832.00 | 17 904.00 | 8 928.00 | 26 832.00 |
