| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 541 262.00 | 763 000.00 | 778 262.00 | 1 541 262.00 |
BZ Other receivables | 2 262 317.00 | | 2 262 317.00 | 2 262 317.00 |
CD Marketable securities | 11 289.00 | | 11 289.00 | 11 289.00 |
CF Cash and cash equivalents | 447.00 | | 447.00 | 447.00 |
CJ TOTAL (II) | 2 274 052.00 | | 2 274 052.00 | 2 274 052.00 |
CO Grand total (0 to V) | 3 815 314.00 | 763 000.00 | 3 052 314.00 | 3 815 314.00 |
CU Other investments | 1 541 262.00 | 763 000.00 | 778 262.00 | 1 541 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 194 100.00 | 3 194 100.00 | | 3 194 100.00 |
DB Share, merger, contribution premiums, etc. | 304 820.00 | 304 820.00 | | 304 820.00 |
DD Legal reserve (1) | 694.00 | 694.00 | | 694.00 |
DH Retained earnings | -647 096.00 | -536 425.00 | | -647 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 277.00 | -110 671.00 | | -6 277.00 |
DL TOTAL (I) | 2 846 241.00 | 2 852 518.00 | | 2 846 241.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | 11.00 | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191 462.00 | 189 248.00 | | 191 462.00 |
DX Trade payables and related accounts | 14 520.00 | 17 170.00 | | 14 520.00 |
EA Other liabilities | 80.00 | | | 80.00 |
EC TOTAL (IV) | 206 073.00 | 206 428.00 | | 206 073.00 |
EE Grand total (I to V) | 3 052 314.00 | 3 058 946.00 | | 3 052 314.00 |
EG Accrued income and payables due within one year | 206 073.00 | 206 428.00 | | 206 073.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | 11.00 | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 14 865.00 | |
GF Total Operating Expenses (II) | | | 14 866.00 | |
GG - OPERATING RESULT (I - II) | | | -14 866.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 804.00 | |
GP Total financial income (V) | | | 10 804.00 | |
GQ Financial allocations to depreciation and provisions | | | 103 000.00 | |
GR Interest and similar expenses | | | 2 214.00 | |
GU Total financial expenses (VI) | | | 2 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 804.00 | 10 822.00 | | 10 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 080.00 | 121 493.00 | | 17 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 277.00 | -110 671.00 | | -6 277.00 |
| |
| 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 | 1 541 262.00 | | | 1 541 262.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 541 262.00 | |
I4 DECREASES Grand Total | | | 1 541 262.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 541 262.00 | | | 1 541 262.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 763 000.00 | | | 763 000.00 |
7C Grand total | 763 000.00 | | | 763 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 14 520.00 | 14 520.00 | | 14 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80.00 | 80.00 | | 80.00 |
VC Group and associates | 2 262 317.00 | 2 262 317.00 | | 2 262 317.00 |
VG Loans with a maturity of up to one year at origin | 11.00 | 11.00 | | 11.00 |
VI Group and Associates | 191 462.00 | 191 462.00 | | 191 462.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 262 317.00 | 2 262 317.00 | | 2 262 317.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 073.00 | 206 073.00 | | 206 073.00 |
