| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 350 368.00 | | 350 368.00 | 350 368.00 |
BJ TOTAL (I) | 4 644 989.00 | 3 716 000.00 | 928 989.00 | 4 644 989.00 |
CO Grand total (0 to V) | 4 644 989.00 | 3 716 000.00 | 928 989.00 | 4 644 989.00 |
CU Other investments | 4 294 620.00 | 3 716 000.00 | 578 620.00 | 4 294 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 843 336.00 | 843 336.00 | | 843 336.00 |
DD Legal reserve (1) | 93 293.00 | 93 295.00 | | 93 293.00 |
DH Retained earnings | -611 742.00 | -575 566.00 | | -611 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 817.00 | -36 176.00 | | -74 817.00 |
DL TOTAL (I) | 250 073.00 | 324 889.00 | | 250 073.00 |
DU Loans and Debts from Credit Institutions (3) | 93.00 | 1 092.00 | | 93.00 |
DV Miscellaneous Loans and Financial Debts (4) | 660 700.00 | 581 383.00 | | 660 700.00 |
DX Trade payables and related accounts | 10 922.00 | 10 862.00 | | 10 922.00 |
DY Tax and social security liabilities | 7 200.00 | 7 200.00 | | 7 200.00 |
EC TOTAL (IV) | 678 916.00 | 600 537.00 | | 678 916.00 |
EE Grand total (I to V) | 928 989.00 | 925 426.00 | | 928 989.00 |
EG Accrued income and payables due within one year | 678 916.00 | 600 537.00 | | 678 916.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 993.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 34 333.00 | |
GF Total Operating Expenses (II) | | | 34 333.00 | |
GG - OPERATING RESULT (I - II) | | | -34 333.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 362.00 | |
GQ Financial allocations to depreciation and provisions | | | 280 000.00 | |
GR Interest and similar expenses | | | 4 046.00 | |
GU Total financial expenses (VI) | | | 284 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -282 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -317 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 242 201.00 | | | 242 201.00 |
HD Total exceptional income (VII) | 242 201.00 | | | 242 201.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 242 201.00 | | | 242 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 563.00 | 987.00 | | 243 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 379.00 | 37 164.00 | | 318 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 817.00 | -36 176.00 | | -74 817.00 |
| |
| 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 | 4 361 426.00 | | 283 563.00 | 4 361 426.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 644 989.00 | |
I4 DECREASES Grand Total | | | 4 644 989.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 361 426.00 | | 283 563.00 | 4 361 426.00 |
| |
| 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 | 10 922.00 | 10 922.00 | | 10 922.00 |
UL Receivables related to investments | 350 368.00 | | 350 368.00 | 350 368.00 |
VG Loans with a maturity of up to one year at origin | 93.00 | 93.00 | | 93.00 |
VI Group and Associates | 667 900.00 | 667 900.00 | | 667 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 350 368.00 | | 350 368.00 | 350 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 678 916.00 | 678 916.00 | | 678 916.00 |
