| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17 656 000.00 | | 17 656 000.00 | 17 656 000.00 |
CF Cash and cash equivalents | 508 900.00 | | 508 900.00 | 508 900.00 |
CJ TOTAL (II) | 508 900.00 | | 508 900.00 | 508 900.00 |
CN Currency translation adjustments (V) | 1.00 | | | 1.00 |
CO Grand total (0 to V) | 18 164 899.00 | | 18 164 899.00 | 18 164 899.00 |
CU Other investments | 17 656 000.00 | | 17 656 000.00 | 17 656 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500 000.00 | | | 7 500 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -467 400.00 | | | -467 400.00 |
DK Regulated provisions | 3 902.00 | | | 3 902.00 |
DL TOTAL (I) | 7 036 501.00 | | | 7 036 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000 000.00 | | | 10 000 000.00 |
DX Trade payables and related accounts | 1 127 818.00 | | | 1 127 818.00 |
EA Other liabilities | 579.00 | | | 579.00 |
EC TOTAL (IV) | 11 128 398.00 | | | 11 128 398.00 |
EE Grand total (I to V) | 18 164 899.00 | | | 18 164 899.00 |
EG Accrued income and payables due within one year | 10 000 000.00 | | | 10 000 000.00 |
EI Including equity loans | 10 000 000.00 | | | 10 000 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 416 891.00 | |
GF Total Operating Expenses (II) | | | 416 891.00 | |
GG - OPERATING RESULT (I - II) | | | -416 891.00 | |
GS Negative differences of foreign exchange | | | 46 607.00 | |
GU Total financial expenses (VI) | | | 46 607.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 607.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -463 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 902.00 | | | 3 902.00 |
HH Total exceptional expenses (VIII) | 3 902.00 | | | 3 902.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 902.00 | | | -3 902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 467 400.00 | | | 467 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -467 400.00 | | | -467 400.00 |
| |
| 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 | | | 17 656 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 17 656 000.00 | |
I4 DECREASES Grand Total | | | 17 656 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 17 656 000.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 3 902.00 | | |
7C Grand total | | 3 902.00 | | |
UJ - Exceptional | | 3 902.00 | | |
