| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 769 626.00 | | 2 769 626.00 | 2 769 626.00 |
BZ Other receivables | 721 653.00 | | 721 653.00 | 721 653.00 |
CF Cash and cash equivalents | 468 523.00 | | 468 523.00 | 468 523.00 |
CH Prepaid expenses | 1 977.00 | | 1 977.00 | 1 977.00 |
CJ TOTAL (II) | 1 192 153.00 | | 1 192 153.00 | 1 192 153.00 |
CO Grand total (0 to V) | 3 961 779.00 | | 3 961 779.00 | 3 961 779.00 |
CS Evaluated investments - equity method | 2 769 626.00 | | 2 769 626.00 | 2 769 626.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 556 634.00 | 2 500 882.00 | | 2 556 634.00 |
DB Share, merger, contribution premiums, etc. | 4 238.00 | 4 238.00 | | 4 238.00 |
DF Regulated reserves (1) | 265 125.00 | 320 877.00 | | 265 125.00 |
DH Retained earnings | -33 359.00 | | | -33 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -228 099.00 | -33 359.00 | | -228 099.00 |
DK Regulated provisions | 34 231.00 | 5 506.00 | | 34 231.00 |
DL TOTAL (I) | 2 598 769.00 | 2 798 143.00 | | 2 598 769.00 |
DQ Provisions for Expenses | 83 419.00 | 2 343.00 | | 83 419.00 |
DR TOTAL (IV) | 83 419.00 | 2 343.00 | | 83 419.00 |
DT Other Bond Issues | 1 026 534.00 | 1 026 534.00 | | 1 026 534.00 |
DV Miscellaneous Loans and Financial Debts (4) | 186 655.00 | | | 186 655.00 |
DX Trade payables and related accounts | 10 211.00 | 9 244.00 | | 10 211.00 |
DY Tax and social security liabilities | 56 191.00 | 33 222.00 | | 56 191.00 |
EC TOTAL (IV) | 1 279 591.00 | 1 069 000.00 | | 1 279 591.00 |
EE Grand total (I to V) | 3 961 779.00 | 3 869 486.00 | | 3 961 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 230 000.00 | |
FJ Net sales | | | 230 000.00 | |
FQ Other income | | | 19 541.00 | |
FR Total operating income (I) | | | 249 541.00 | |
FW Other purchases and external expenses | | | 89 857.00 | |
FX Taxes, duties, and similar payments | | | 2 653.00 | |
FY Salaries and Wages | | | 159 689.00 | |
FZ Social Security Contributions | | | 75 974.00 | |
GB Operating Expenses - Provisions | | | 1 198.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 329 381.00 | |
GG - OPERATING RESULT (I - II) | | | -79 839.00 | |
GP Total financial income (V) | | | 6 153.00 | |
GU Total financial expenses (VI) | | | 125 688.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -119 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -199 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 28 725.00 | 5 506.00 | | 28 725.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -28 725.00 | -5 506.00 | | -28 725.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 694.00 | 44 748.00 | | 255 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 483 793.00 | 78 107.00 | | 483 793.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -228 099.00 | -33 359.00 | | -228 099.00 |
| |
| 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 | 2 769 626.00 | | | 2 769 626.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 769 626.00 | |
I4 DECREASES Grand Total | | | 2 769 626.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 769 626.00 | | | 2 769 626.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 343.00 | 81 076.00 | | 2 343.00 |
7C Grand total | 2 343.00 | 81 076.00 | | 2 343.00 |
UE of which provisions and reversals: - Operating | | 1 198.00 | | |
UG - Financial | | 79 878.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 721 653.00 | 721 653.00 | | 721 653.00 |
VS Prepaid expenses | 1 977.00 | 1 977.00 | | 1 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 630.00 | 723 630.00 | | 723 630.00 |
