| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 739.00 | 739.00 | | 739.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 5 402.00 | 5 387.00 | 15.00 | 5 402.00 |
BX Customers and related accounts | 39 800.00 | | 39 800.00 | 39 800.00 |
BZ Other receivables | 1 610 305.00 | 1 424 876.00 | 185 429.00 | 1 610 305.00 |
CF Cash and cash equivalents | 35 483.00 | | 35 483.00 | 35 483.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 685 587.00 | 1 424 876.00 | 260 712.00 | 1 685 587.00 |
CO Grand total (0 to V) | 1 690 990.00 | 1 430 263.00 | 260 727.00 | 1 690 990.00 |
CU Other investments | 4 648.00 | 4 648.00 | | 4 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 1 732 245.00 | | 100.00 |
DD Legal reserve (1) | 4 963.00 | 4 963.00 | | 4 963.00 |
DH Retained earnings | -1 192 354.00 | -3 123 011.00 | | -1 192 354.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -837 236.00 | 198 413.00 | | -837 236.00 |
DL TOTAL (I) | -2 024 526.00 | -1 187 390.00 | | -2 024 526.00 |
DP Provisions for Risks | 92 000.00 | 92 000.00 | | 92 000.00 |
DR TOTAL (IV) | 92 000.00 | 92 000.00 | | 92 000.00 |
DU Loans and Debts from Credit Institutions (3) | 888.00 | 998.00 | | 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327 260.00 | 139 662.00 | | 327 260.00 |
DX Trade payables and related accounts | | 10 200.00 | | |
DY Tax and social security liabilities | 6 633.00 | 12 932.00 | | 6 633.00 |
EA Other liabilities | 1 858 471.00 | 2 199 796.00 | | 1 858 471.00 |
EC TOTAL (IV) | 2 193 252.00 | 2 363 588.00 | | 2 193 252.00 |
EE Grand total (I to V) | 260 727.00 | 1 268 198.00 | | 260 727.00 |
EG Accrued income and payables due within one year | 2 193 252.00 | 163 792.00 | | 2 193 252.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 888.00 | 998.00 | | 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 500.00 | | 148 500.00 | 148 500.00 |
FJ Net sales | 148 500.00 | | 148 500.00 | 148 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 768.00 | |
FQ Other income | | | 86.00 | |
FR Total operating income (I) | | | 152 354.00 | |
FW Other purchases and external expenses | | | 29 086.00 | |
FX Taxes, duties, and similar payments | | | 974.00 | |
FY Salaries and Wages | | | 118 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 148 069.00 | |
GG - OPERATING RESULT (I - II) | | | 4 285.00 | |
GL Other interest and similar income | | | 2.00 | |
GM Reversals of provisions and transfers of expenses | | | 276 803.00 | |
GP Total financial income (V) | | | 276 805.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 277 386.00 | |
GU Total financial expenses (VI) | | | 277 386.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -581.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 768.00 | 3 768.00 | | 3 768.00 |
HA Exceptional income from management transactions | 599.00 | 2 953.00 | | 599.00 |
HB Exceptional income from capital transactions | 4 992.00 | 317 805.00 | | 4 992.00 |
HC Reversals of provisions and transfers of expenses | 1 114 000.00 | | | 1 114 000.00 |
HD Total exceptional income (VII) | 1 119 591.00 | 320 758.00 | | 1 119 591.00 |
HE Exceptional expenses on management operations | 1 229.00 | 8 076.00 | | 1 229.00 |
HF Exceptional expenses on capital transactions | 1 959 302.00 | 35 979.00 | | 1 959 302.00 |
HG Exceptional depreciation and provisions | | 92 000.00 | | |
HH Total exceptional expenses (VIII) | 1 960 531.00 | 136 055.00 | | 1 960 531.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840 940.00 | 184 703.00 | | -840 940.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 548 750.00 | 1 117 759.00 | | 1 548 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 385 986.00 | 919 346.00 | | 2 385 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -837 236.00 | 198 413.00 | | -837 236.00 |
| |
| 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 | 1 905 201.00 | | | 1 905 201.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 899 799.00 | 4 663.00 | |
I4 DECREASES Grand Total | | 1 899 799.00 | 5 402.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 739.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 739.00 | | | 739.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 904 462.00 | | | 1 904 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 739.00 | | | 739.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 739.00 | | | 739.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 92 000.00 | | | 92 000.00 |
6X Other provisions for depreciation | 1 701 678.00 | | 276 802.00 | 1 701 678.00 |
7B Total provisions for depreciation | 2 820 326.00 | | 1 390 802.00 | 2 820 326.00 |
7C Grand total | 2 912 326.00 | | 1 390 802.00 | 2 912 326.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 276 303.00 | |
UJ - Exceptional | | | 1 114 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 858 471.00 | 1 858 471.00 | | 1 858 471.00 |
VH Loans with a maturity of more than one year at origin | 888.00 | 888.00 | | 888.00 |
VI Group and Associates | 327 260.00 | 327 260.00 | | 327 260.00 |
VW VAT | 6 633.00 | 6 633.00 | | 6 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 193 252.00 | 2 193 252.00 | | 2 193 252.00 |
