| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 83 647.00 | 58 552.00 | 25 094.00 | 83 647.00 |
BJ TOTAL (I) | 133 636.00 | 108 541.00 | 25 094.00 | 133 636.00 |
BZ Other receivables | 36 957.00 | | 36 957.00 | 36 957.00 |
CF Cash and cash equivalents | 11 414.00 | | 11 414.00 | 11 414.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 48 371.00 | | 48 371.00 | 48 371.00 |
CO Grand total (0 to V) | 182 007.00 | 108 541.00 | 73 465.00 | 182 007.00 |
CU Other investments | 49 989.00 | 49 989.00 | | 49 989.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 131.00 | 15 131.00 | | 15 131.00 |
DD Legal reserve (1) | 1 513.00 | 1 513.00 | | 1 513.00 |
DH Retained earnings | -158 869.00 | -122 902.00 | | -158 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 509.00 | -35 967.00 | | -61 509.00 |
DK Regulated provisions | | 6.00 | | |
DL TOTAL (I) | -203 734.00 | -142 224.00 | | -203 734.00 |
DP Provisions for Risks | 51 509.00 | 13 288.00 | | 51 509.00 |
DR TOTAL (IV) | 51 509.00 | 13 288.00 | | 51 509.00 |
DX Trade payables and related accounts | 3 300.00 | 3 300.00 | | 3 300.00 |
EA Other liabilities | 222 390.00 | 151 450.00 | | 222 390.00 |
EC TOTAL (IV) | 225 690.00 | 154 750.00 | | 225 690.00 |
EE Grand total (I to V) | 73 465.00 | 25 814.00 | | 73 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 342.00 | |
GF Total Operating Expenses (II) | | | 11 342.00 | |
GG - OPERATING RESULT (I - II) | | | -11 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 173.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | 3 811.00 | |
GP Total financial income (V) | | | 4 985.00 | |
GQ Financial allocations to depreciation and provisions | | | 52 769.00 | |
GR Interest and similar expenses | | | 2 383.00 | |
GU Total financial expenses (VI) | | | 55 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -61 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 985.00 | 3 443.00 | | 4 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 494.00 | 39 410.00 | | 66 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 509.00 | -35 967.00 | | -61 509.00 |
| |
| 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 | 122 462.00 | | 11 173.00 | 122 462.00 |
I3 DECREASES Total Financial Fixed Assets | | | 133 636.00 | |
I4 DECREASES Grand Total | | | 133 636.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 122 462.00 | | 11 173.00 | 122 462.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 47 815.00 | 10 737.00 | | 47 815.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 13 288.00 | 42 032.00 | 3 811.00 | 13 288.00 |
7B Total provisions for depreciation | 97 804.00 | 10 737.00 | | 97 804.00 |
7C Grand total | 111 093.00 | 52 769.00 | 3 811.00 | 111 093.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 52 769.00 | 3 811.00 | |
| |
| 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 | 3 300.00 | 3 300.00 | | 3 300.00 |
8D Social Security and Other Social Organizations | | | 6.00 | |
UL Receivables related to investments | 83 647.00 | 83 647.00 | | 83 647.00 |
UZ Social Security, other social security organizations | | 6.00 | 6.00 | |
VI Group and Associates | 222 390.00 | 222 390.00 | | 222 390.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36 957.00 | 36 957.00 | | 36 957.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 604.00 | 120 604.00 | | 120 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 225 690.00 | 225 690.00 | | 225 690.00 |
