| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 8 882.00 | | 8 882.00 | 8 882.00 |
CF Cash and cash equivalents | 1 576 653.00 | | 1 576 653.00 | 1 576 653.00 |
CJ TOTAL (II) | 1 585 535.00 | | 1 585 535.00 | 1 585 535.00 |
CO Grand total (0 to V) | 1 585 535.00 | | 1 585 535.00 | 1 585 535.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 679 984.00 | 15 679 984.00 | | 15 679 984.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -15 455 352.00 | -15 467 966.00 | | -15 455 352.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 445.00 | 12 614.00 | | 18 445.00 |
DL TOTAL (I) | 263 077.00 | 244 632.00 | | 263 077.00 |
DP Provisions for Risks | 1 303 884.00 | 1 359 165.00 | | 1 303 884.00 |
DR TOTAL (IV) | 1 303 884.00 | 1 359 165.00 | | 1 303 884.00 |
DX Trade payables and related accounts | 18 574.00 | 13 717.00 | | 18 574.00 |
EC TOTAL (IV) | 18 574.00 | 13 717.00 | | 18 574.00 |
EE Grand total (I to V) | 1 585 535.00 | 1 617 515.00 | | 1 585 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 252 190.00 | |
FR Total operating income (I) | | | 252 190.00 | |
FW Other purchases and external expenses | | | 35 586.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 196 909.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 232 495.00 | |
GG - OPERATING RESULT (I - II) | | | 19 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 250.00 | 35.00 | | 1 250.00 |
HH Total exceptional expenses (VIII) | 1 250.00 | 35.00 | | 1 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 250.00 | -35.00 | | -1 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 252 190.00 | 275 988.00 | | 252 190.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 745.00 | 263 374.00 | | 233 745.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 445.00 | 12 614.00 | | 18 445.00 |
| |
| 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 | 1 359 165.00 | 196 909.00 | 252 190.00 | 1 359 165.00 |
7C Grand total | 1 359 165.00 | 196 909.00 | 252 190.00 | 1 359 165.00 |
UE of which provisions and reversals: - Operating | | 196 909.00 | 252 190.00 | |
| |
| 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 | 18 574.00 | 18 574.00 | | 18 574.00 |
VB VAT | 8 882.00 | 8 882.00 | | 8 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 882.00 | 8 882.00 | | 8 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 574.00 | 18 574.00 | | 18 574.00 |
