| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 11 711 621.00 | | 11 711 621.00 | 11 711 621.00 |
BZ Other receivables | 39 799 764.00 | | 39 799 764.00 | 39 799 764.00 |
CJ TOTAL (II) | 39 799 764.00 | | 39 799 764.00 | 39 799 764.00 |
CO Grand total (0 to V) | 51 511 385.00 | | 51 511 385.00 | 51 511 385.00 |
CU Other investments | 11 711 621.00 | | 11 711 621.00 | 11 711 621.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 41 115 060.00 | 41 115 060.00 | | 41 115 060.00 |
DB Share, merger, contribution premiums, etc. | 7 430 212.00 | 7 430 212.00 | | 7 430 212.00 |
DD Legal reserve (1) | 4 058 901.00 | 4 058 901.00 | | 4 058 901.00 |
DF Regulated reserves (1) | 668 008.00 | 668 007.00 | | 668 008.00 |
DG Other reserves | 83 206.00 | 83 206.00 | | 83 206.00 |
DH Retained earnings | -1 701 535.00 | -1 501 565.00 | | -1 701 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -196 731.00 | -199 969.00 | | -196 731.00 |
DL TOTAL (I) | 51 457 122.00 | 51 653 852.00 | | 51 457 122.00 |
DP Provisions for Risks | | 125 000.00 | | |
DR TOTAL (IV) | | 125 000.00 | | |
DX Trade payables and related accounts | 54 263.00 | 17 679.00 | | 54 263.00 |
DY Tax and social security liabilities | | 28 579.00 | | |
EA Other liabilities | | 20 000.00 | | |
EC TOTAL (IV) | 54 263.00 | 66 258.00 | | 54 263.00 |
EE Grand total (I to V) | 51 511 385.00 | 51 845 111.00 | | 51 511 385.00 |
| |
| 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 | | | 125 000.00 | |
FQ Other income | | | 1 605.00 | |
FR Total operating income (I) | | | 126 605.00 | |
FW Other purchases and external expenses | | | 140 730.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 125 000.00 | |
GF Total Operating Expenses (II) | | | 265 730.00 | |
GG - OPERATING RESULT (I - II) | | | -139 124.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 133 923.00 | |
GS Negative differences of foreign exchange | | | 190.00 | |
GU Total financial expenses (VI) | | | 134 113.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -273 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 3 687 099.00 | | |
HH Total exceptional expenses (VIII) | | 3 687 099.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 687 099.00 | | |
HK Income tax | -76 506.00 | -99 984.00 | | -76 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 605.00 | 4 127 087.00 | | 126 605.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 323 336.00 | 4 327 056.00 | | 323 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -196 731.00 | -199 969.00 | | -196 731.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 125.00 | | 125.00 | 125.00 |
