| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 9 837 900.00 | 8 487 900.00 | 1 350 000.00 | 9 837 900.00 |
BZ Other receivables | 234 378.00 | | 234 378.00 | 234 378.00 |
CF Cash and cash equivalents | 6 784.00 | | 6 784.00 | 6 784.00 |
CJ TOTAL (II) | 241 162.00 | | 241 162.00 | 241 162.00 |
CO Grand total (0 to V) | 10 079 062.00 | 8 487 900.00 | 1 591 162.00 | 10 079 062.00 |
CU Other investments | 9 837 900.00 | 8 487 900.00 | 1 350 000.00 | 9 837 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 055 338.00 | 7 055 338.00 | | 7 055 338.00 |
DB Share, merger, contribution premiums, etc. | 579 181.00 | 579 181.00 | | 579 181.00 |
DD Legal reserve (1) | 127 878.00 | 127 878.00 | | 127 878.00 |
DH Retained earnings | -3 861 972.00 | -3 854 844.00 | | -3 861 972.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 317 483.00 | -7 128.00 | | -2 317 483.00 |
DL TOTAL (I) | 1 582 942.00 | 3 900 425.00 | | 1 582 942.00 |
DU Loans and Debts from Credit Institutions (3) | 90.00 | 90.00 | | 90.00 |
DX Trade payables and related accounts | 8 130.00 | 10 560.00 | | 8 130.00 |
EC TOTAL (IV) | 8 220.00 | 10 650.00 | | 8 220.00 |
EE Grand total (I to V) | 1 591 162.00 | 3 911 075.00 | | 1 591 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 886.00 | |
GF Total Operating Expenses (II) | | | 5 886.00 | |
GG - OPERATING RESULT (I - II) | | | -5 886.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 353.00 | |
GP Total financial income (V) | | | 2 353.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 313 950.00 | |
GU Total financial expenses (VI) | | | 2 313 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 311 597.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 317 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 353.00 | 2 381.00 | | 2 353.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 319 836.00 | 9 508.00 | | 2 319 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 317 483.00 | -7 128.00 | | -2 317 483.00 |
| |
| 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 | 9 837 900.00 | | | 9 837 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 837 900.00 | |
I4 DECREASES Grand Total | | | 9 837 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 837 900.00 | | | 9 837 900.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 6 173 950.00 | 2 313 950.00 | | 6 173 950.00 |
7C Grand total | 6 173 950.00 | 2 313 950.00 | | 6 173 950.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 313 950.00 | | |
| |
| 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 | 8 130.00 | 8 130.00 | | 8 130.00 |
VC Group and associates | 216 678.00 | 216 678.00 | | 216 678.00 |
VG Loans with a maturity of up to one year at origin | 90.00 | 90.00 | | 90.00 |
VM Income taxes | 13 442.00 | 13 442.00 | | 13 442.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 258.00 | 4 258.00 | | 4 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 234 378.00 | 234 378.00 | | 234 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 220.00 | 8 220.00 | | 8 220.00 |
