| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 708 394.00 | 455 501.00 | 252 893.00 | 708 394.00 |
BD Other fixed assets | 74 732.00 | 41 818.00 | 32 914.00 | 74 732.00 |
BH Other financial assets | 9 743.00 | | 9 743.00 | 9 743.00 |
BJ TOTAL (I) | 845 826.00 | 497 320.00 | 348 506.00 | 845 826.00 |
BZ Other receivables | 938 116.00 | | 938 116.00 | 938 116.00 |
CF Cash and cash equivalents | 181 538.00 | | 181 538.00 | 181 538.00 |
CJ TOTAL (II) | 1 119 654.00 | | 1 119 654.00 | 1 119 654.00 |
CO Grand total (0 to V) | 1 965 479.00 | 497 320.00 | 1 468 160.00 | 1 965 479.00 |
CU Other investments | 52 957.00 | | 52 957.00 | 52 957.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 192.00 | 32 616.00 | | 53 192.00 |
DB Share, merger, contribution premiums, etc. | 558 121.00 | 378 698.00 | | 558 121.00 |
DD Legal reserve (1) | 45 835.00 | 45 835.00 | | 45 835.00 |
DH Retained earnings | -73 668.00 | | | -73 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 558.00 | -73 668.00 | | -68 558.00 |
DL TOTAL (I) | 514 921.00 | 383 481.00 | | 514 921.00 |
DP Provisions for Risks | 938 116.00 | 938 116.00 | | 938 116.00 |
DR TOTAL (IV) | 938 116.00 | 938 116.00 | | 938 116.00 |
DX Trade payables and related accounts | 10 332.00 | 23 484.00 | | 10 332.00 |
EA Other liabilities | 4 790.00 | | | 4 790.00 |
EC TOTAL (IV) | 15 122.00 | 23 484.00 | | 15 122.00 |
EE Grand total (I to V) | 1 468 160.00 | 1 345 081.00 | | 1 468 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 27 266.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 27 454.00 | |
GG - OPERATING RESULT (I - II) | | | -27 454.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 1 313.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 313.00 | |
GQ Financial allocations to depreciation and provisions | | | 44 106.00 | |
GU Total financial expenses (VI) | | | 44 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42 794.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -70 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 000.00 | 66 720.00 | | 8 000.00 |
HD Total exceptional income (VII) | 8 000.00 | 66 720.00 | | 8 000.00 |
HF Exceptional expenses on capital transactions | 6 310.00 | 60 388.00 | | 6 310.00 |
HH Total exceptional expenses (VIII) | 6 310.00 | 60 388.00 | | 6 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 690.00 | 6 332.00 | | 1 690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 313.00 | 91 705.00 | | 9 313.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 871.00 | 165 373.00 | | 77 871.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 558.00 | -73 668.00 | | -68 558.00 |
| |
| 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 | 832 220.00 | | 19 915.00 | 832 220.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 310.00 | 845 826.00 | |
I4 DECREASES Grand Total | | 6 310.00 | 845 826.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 832 220.00 | | 19 915.00 | 832 220.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 453 213.00 | 44 106.00 | | 453 213.00 |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 938 116.00 | | | 938 116.00 |
7B Total provisions for depreciation | 453 213.00 | 44 106.00 | | 453 213.00 |
7C Grand total | 1 391 329.00 | 44 106.00 | | 1 391 329.00 |
UG - Financial | | 44 106.00 | | |
| |
| 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 | 10 332.00 | 10 332.00 | | 10 332.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 790.00 | 4 790.00 | | 4 790.00 |
UT Other financial assets | 9 743.00 | | 9 743.00 | 9 743.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 938 116.00 | 938 116.00 | | 938 116.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 947 859.00 | 938 116.00 | 9 743.00 | 947 859.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 122.00 | 15 122.00 | | 15 122.00 |
