| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 122.00 | 318.00 | 3 804.00 | 4 122.00 |
AT Other tangible assets | 24 338.00 | 20 952.00 | 3 386.00 | 24 338.00 |
BH Other financial assets | 3 872 158.00 | | 3 872 158.00 | 3 872 158.00 |
BJ TOTAL (I) | 3 900 618.00 | 21 270.00 | 3 879 347.00 | 3 900 618.00 |
BX Customers and related accounts | 9 258.00 | | 9 258.00 | 9 258.00 |
BZ Other receivables | 809 560.00 | | 809 560.00 | 809 560.00 |
CF Cash and cash equivalents | 4 411.00 | | 4 411.00 | 4 411.00 |
CH Prepaid expenses | 1 517.00 | | 1 517.00 | 1 517.00 |
CJ TOTAL (II) | 824 746.00 | | 824 746.00 | 824 746.00 |
CN Currency translation adjustments (V) | 44 744.00 | | 44 744.00 | 44 744.00 |
CO Grand total (0 to V) | 4 770 108.00 | 21 270.00 | 4 748 838.00 | 4 770 108.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 469 286.00 | 3 469 286.00 | | 3 469 286.00 |
DB Share, merger, contribution premiums, etc. | 7 364.00 | 7 364.00 | | 7 364.00 |
DD Legal reserve (1) | 53 455.00 | 53 455.00 | | 53 455.00 |
DG Other reserves | 942 728.00 | 1 015 638.00 | | 942 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -151 931.00 | -72 909.00 | | -151 931.00 |
DL TOTAL (I) | 4 320 902.00 | 4 472 833.00 | | 4 320 902.00 |
DP Provisions for Risks | 44 744.00 | | | 44 744.00 |
DR TOTAL (IV) | 44 744.00 | | | 44 744.00 |
DU Loans and Debts from Credit Institutions (3) | 47 097.00 | 70 147.00 | | 47 097.00 |
DV Miscellaneous Loans and Financial Debts (4) | 687.00 | 1 116.00 | | 687.00 |
DX Trade payables and related accounts | 11 674.00 | 5 440.00 | | 11 674.00 |
DY Tax and social security liabilities | 21 435.00 | 21 166.00 | | 21 435.00 |
DZ Fixed asset liabilities and related accounts | 302 299.00 | 257 555.00 | | 302 299.00 |
EC TOTAL (IV) | 383 191.00 | 355 423.00 | | 383 191.00 |
EE Grand total (I to V) | 4 748 838.00 | 4 828 256.00 | | 4 748 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 75.00 | | 75.00 | 75.00 |
FG Production sold - services | 23 315.00 | | 23 315.00 | 23 315.00 |
FJ Net sales | 23 390.00 | | 23 390.00 | 23 390.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 23 390.00 | |
FU Purchases of raw materials and other supplies | | | 202.00 | |
FW Other purchases and external expenses | | | 30 385.00 | |
FX Taxes, duties, and similar payments | | | 4 776.00 | |
FY Salaries and Wages | | | 71 487.00 | |
FZ Social Security Contributions | | | 26 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 947.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 140 749.00 | |
GG - OPERATING RESULT (I - II) | | | -117 359.00 | |
GH Attributed profit or transferred loss (III) | | | 57.00 | |
GI Supported loss or transferred profit (IV) | | | 134.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 13 345.00 | |
GP Total financial income (V) | | | 13 345.00 | |
GQ Financial allocations to depreciation and provisions | | | 44 744.00 | |
GR Interest and similar expenses | | | 3 049.00 | |
GU Total financial expenses (VI) | | | 47 793.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -151 884.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 990.00 | | |
HD Total exceptional income (VII) | | 3 990.00 | | |
HE Exceptional expenses on management operations | 47.00 | | | 47.00 |
HF Exceptional expenses on capital transactions | | 3 990.00 | | |
HH Total exceptional expenses (VIII) | 47.00 | 3 990.00 | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47.00 | | | -47.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 792.00 | 83 218.00 | | 36 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 723.00 | 156 127.00 | | 188 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -151 931.00 | -72 909.00 | | -151 931.00 |
| |
| 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 | 3 890 014.00 | | 10 604.00 | 3 890 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 872 158.00 | |
I4 DECREASES Grand Total | | | 3 900 618.00 | |
IO DECREASES Total including other intangible assets | | | 4 122.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 338.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 518.00 | | 604.00 | 3 518.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 338.00 | | | 24 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 862 158.00 | | 10 000.00 | 3 862 158.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 324.00 | 6 947.00 | | 14 324.00 |
PE DEPRECIATION Total including other intangible assets | 318.00 | | | 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 006.00 | 6 947.00 | | 14 006.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | | 44 744.00 | | |
7C Grand total | | 44 744.00 | | |
UG - Financial | | 44 744.00 | | |
| |
| 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 | 11 674.00 | 11 674.00 | | 11 674.00 |
8C Staff and Related Accounts | 2 801.00 | 2 801.00 | | 2 801.00 |
8D Social Security and Other Social Organizations | 13 773.00 | 13 773.00 | | 13 773.00 |
8J Fixed Asset Liabilities and Related Accounts | 302 299.00 | 302 299.00 | | 302 299.00 |
UT Other financial assets | 3 872 158.00 | 3 872 158.00 | | 3 872 158.00 |
UX Other trade receivables | 9 258.00 | | | 9 258.00 |
VB VAT | 3 640.00 | | | 3 640.00 |
VC Group and associates | 799 005.00 | | | 799 005.00 |
VG Loans with a maturity of up to one year at origin | 122.00 | 122.00 | | 122.00 |
VH Loans with a maturity of more than one year at origin | 46 975.00 | 46 975.00 | | 46 975.00 |
VI Group and Associates | 687.00 | 687.00 | | 687.00 |
VJ Loans taken out during the year | -22 983.00 | | | -22 983.00 |
VM Income taxes | 1 799.00 | | | 1 799.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 318.00 | 3 318.00 | | 3 318.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116.00 | | | 116.00 |
VS Prepaid expenses | 1 517.00 | | | 1 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 692 493.00 | 4 692 493.00 | | 4 692 493.00 |
VW VAT | 1 543.00 | 1 543.00 | | 1 543.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 383 191.00 | 383 191.00 | | 383 191.00 |
