| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 22 150 454.00 | | 22 150 454.00 | 22 150 454.00 |
BZ Other receivables | 282 612.00 | | 282 612.00 | 282 612.00 |
CF Cash and cash equivalents | 198 108.00 | | 198 108.00 | 198 108.00 |
CJ TOTAL (II) | 480 720.00 | | 480 720.00 | 480 720.00 |
CO Grand total (0 to V) | 22 631 174.00 | | 22 631 174.00 | 22 631 174.00 |
CU Other investments | 22 150 454.00 | | 22 150 454.00 | 22 150 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 600 000.00 | 14 600 000.00 | | 14 600 000.00 |
DD Legal reserve (1) | 165 935.00 | 165 935.00 | | 165 935.00 |
DG Other reserves | 581 379.00 | 581 379.00 | | 581 379.00 |
DH Retained earnings | 2 257 149.00 | 2 408 704.00 | | 2 257 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 617.00 | -151 555.00 | | -106 617.00 |
DK Regulated provisions | 650 454.00 | 581 795.00 | | 650 454.00 |
DL TOTAL (I) | 18 148 301.00 | 18 186 259.00 | | 18 148 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 459 714.00 | 4 515 470.00 | | 4 459 714.00 |
DX Trade payables and related accounts | 23 160.00 | 28 300.00 | | 23 160.00 |
DY Tax and social security liabilities | | 732.00 | | |
EA Other liabilities | 5.00 | 5.00 | | 5.00 |
EC TOTAL (IV) | 4 482 874.00 | 4 544 502.00 | | 4 482 874.00 |
EE Grand total (I to V) | 22 631 174.00 | 22 730 760.00 | | 22 631 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 22 324.00 | |
FX Taxes, duties, and similar payments | | | 2 645.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 24 973.00 | |
GG - OPERATING RESULT (I - II) | | | -24 973.00 | |
GR Interest and similar expenses | | | 59 577.00 | |
GU Total financial expenses (VI) | | | 59 577.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59 577.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -84 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 68 659.00 | 130 091.00 | | 68 659.00 |
HH Total exceptional expenses (VIII) | 68 659.00 | 130 091.00 | | 68 659.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68 659.00 | -130 091.00 | | -68 659.00 |
HK Income tax | -46 592.00 | -79 025.00 | | -46 592.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 47 174.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 617.00 | 198 729.00 | | 106 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 617.00 | -151 555.00 | | -106 617.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 581 795.00 | 68 659.00 | | 581 795.00 |
7C Grand total | 581 795.00 | 68 659.00 | | 581 795.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 459 714.00 | 4 459 714.00 | | 4 459 714.00 |
8B Suppliers and Related Accounts | 23 160.00 | 23 160.00 | | 23 160.00 |
VS Prepaid expenses | 282 612.00 | 282 612.00 | | 282 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 282 612.00 | 282 612.00 | | 282 612.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 482 874.00 | 4 482 874.00 | | 4 482 874.00 |
