| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 148.00 | | 148.00 | 148.00 |
BJ TOTAL (I) | 148.00 | | 148.00 | 148.00 |
CD Marketable securities | 575.00 | 16.00 | 560.00 | 575.00 |
CF Cash and cash equivalents | 87 421.00 | | 87 421.00 | 87 421.00 |
CJ TOTAL (II) | 87 997.00 | 16.00 | 87 981.00 | 87 997.00 |
CO Grand total (0 to V) | 88 144.00 | 16.00 | 88 129.00 | 88 144.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -6 833 941.00 | -6 751 989.00 | | -6 833 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -127 997.00 | -81 952.00 | | -127 997.00 |
DL TOTAL (I) | -6 921 238.00 | -6 793 241.00 | | -6 921 238.00 |
DP Provisions for Risks | 305 238.00 | 288 459.00 | | 305 238.00 |
DR TOTAL (IV) | 305 238.00 | 288 459.00 | | 305 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 631 585.00 | 6 572 981.00 | | 6 631 585.00 |
DX Trade payables and related accounts | 72 543.00 | 68 168.00 | | 72 543.00 |
EC TOTAL (IV) | 6 704 129.00 | 6 641 149.00 | | 6 704 129.00 |
EE Grand total (I to V) | 88 129.00 | 136 367.00 | | 88 129.00 |
EG Accrued income and payables due within one year | 6 704 129.00 | 6 641 149.00 | | 6 704 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 52 610.00 | |
GF Total Operating Expenses (II) | | | 52 610.00 | |
GG - OPERATING RESULT (I - II) | | | -52 610.00 | |
GQ Financial allocations to depreciation and provisions | | | 4.00 | |
GR Interest and similar expenses | | | 58 604.00 | |
GU Total financial expenses (VI) | | | 58 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -111 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16 779.00 | 13 000.00 | | 16 779.00 |
HH Total exceptional expenses (VIII) | 16 779.00 | 13 000.00 | | 16 779.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16 779.00 | -13 000.00 | | -16 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 997.00 | 81 952.00 | | 127 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -127 997.00 | -81 952.00 | | -127 997.00 |
| |
| 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 | 119.00 | | 29.00 | 119.00 |
I3 DECREASES Total Financial Fixed Assets | | | 148.00 | |
I4 DECREASES Grand Total | | | 148.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 119.00 | | 29.00 | 119.00 |
| |
| 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 | 288 459.00 | 16 779.00 | | 288 459.00 |
7C Grand total | 288 459.00 | 16 779.00 | | 288 459.00 |
UJ - Exceptional | | 16 779.00 | | |
| |
| 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 | 72 543.00 | 72 543.00 | | 72 543.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 631 585.00 | 6 631 585.00 | | 6 631 585.00 |
UT Other financial assets | 148.00 | | 148.00 | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148.00 | | 148.00 | 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 704 129.00 | 6 704 129.00 | | 6 704 129.00 |
