| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 990.00 | | 990.00 | 990.00 |
BZ Other receivables | 3 597 700.00 | | 3 597 700.00 | 3 597 700.00 |
CF Cash and cash equivalents | 411 108.00 | | 411 108.00 | 411 108.00 |
CJ TOTAL (II) | 4 008 809.00 | | 4 008 809.00 | 4 008 809.00 |
CO Grand total (0 to V) | 4 009 799.00 | | 4 009 799.00 | 4 009 799.00 |
CR Shares due in more than one year | 3 597 700.00 | | | 3 597 700.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 960.00 | 1 960.00 | | 1 960.00 |
DH Retained earnings | -415 989.00 | | | -415 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -339 935.00 | -415 989.00 | | -339 935.00 |
DL TOTAL (I) | -753 964.00 | -414 029.00 | | -753 964.00 |
DQ Provisions for Expenses | 752 700.00 | 404 229.00 | | 752 700.00 |
DR TOTAL (IV) | 752 700.00 | 404 229.00 | | 752 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 005 988.00 | 2 589 904.00 | | 4 005 988.00 |
DX Trade payables and related accounts | 5 075.00 | 2 473.00 | | 5 075.00 |
EC TOTAL (IV) | 4 011 062.00 | 2 592 376.00 | | 4 011 062.00 |
EE Grand total (I to V) | 4 009 799.00 | 2 582 576.00 | | 4 009 799.00 |
EG Accrued income and payables due within one year | 5 075.00 | 2 473.00 | | 5 075.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 899.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 348 471.00 | |
GF Total Operating Expenses (II) | | | 358 370.00 | |
GG - OPERATING RESULT (I - II) | | | -358 370.00 | |
GL Other interest and similar income | | | 34 519.00 | |
GP Total financial income (V) | | | 34 519.00 | |
GR Interest and similar expenses | | | 16 084.00 | |
GU Total financial expenses (VI) | | | 16 084.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 435.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -339 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 519.00 | 14 675.00 | | 34 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 374 454.00 | 430 664.00 | | 374 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -339 935.00 | -415 989.00 | | -339 935.00 |
| |
| 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 | 990.00 | | | 990.00 |
I3 DECREASES Total Financial Fixed Assets | | | 990.00 | |
I4 DECREASES Grand Total | | | 990.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 990.00 | | | 990.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 404 229.00 | 348 471.00 | | 404 229.00 |
7C Grand total | 404 229.00 | 348 471.00 | | 404 229.00 |
UE of which provisions and reversals: - Operating | | 348 471.00 | | |
| |
| 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 | 4 005 988.00 | | 4 005 988.00 | 4 005 988.00 |
8B Suppliers and Related Accounts | 5 075.00 | 5 075.00 | | 5 075.00 |
UX Other trade receivables | 3 597 700.00 | | 3 597 700.00 | 3 597 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 597 700.00 | | 3 597 700.00 | 3 597 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 011 062.00 | 5 075.00 | 4 005 988.00 | 4 011 062.00 |
