| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | | 200.00 | 200.00 |
AJ Other Intangible Assets | 27 600.00 | | 27 600.00 | 27 600.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 2 772 830.00 | | 2 772 830.00 | 2 772 830.00 |
BX Customers and related accounts | 10 664.00 | | 10 664.00 | 10 664.00 |
BZ Other receivables | 146 817.00 | | 146 817.00 | 146 817.00 |
CF Cash and cash equivalents | 34 410.00 | | 34 410.00 | 34 410.00 |
CJ TOTAL (II) | 191 890.00 | | 191 890.00 | 191 890.00 |
CO Grand total (0 to V) | 2 964 720.00 | | 2 964 720.00 | 2 964 720.00 |
CU Other investments | 2 745 000.00 | | 2 745 000.00 | 2 745 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 666 455.00 | 2 666 455.00 | | 2 666 455.00 |
DH Retained earnings | -523 806.00 | -150 892.00 | | -523 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 534.00 | -372 914.00 | | -55 534.00 |
DL TOTAL (I) | 2 087 115.00 | 2 142 649.00 | | 2 087 115.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 42.00 | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 415 493.00 | 355 022.00 | | 415 493.00 |
DX Trade payables and related accounts | 435 077.00 | 465 563.00 | | 435 077.00 |
DY Tax and social security liabilities | 12 582.00 | 18 202.00 | | 12 582.00 |
EA Other liabilities | 14 400.00 | | | 14 400.00 |
EC TOTAL (IV) | 877 605.00 | 838 829.00 | | 877 605.00 |
EE Grand total (I to V) | 2 964 720.00 | 2 981 478.00 | | 2 964 720.00 |
EG Accrued income and payables due within one year | 877 605.00 | 838 829.00 | | 877 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 500.00 | 7 500.00 | 18 000.00 | 10 500.00 |
FJ Net sales | 10 500.00 | 7 500.00 | 18 000.00 | 10 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 716.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 717.00 | |
FW Other purchases and external expenses | | | 103 269.00 | |
FX Taxes, duties, and similar payments | | | 745.00 | |
FY Salaries and Wages | | | 44 203.00 | |
FZ Social Security Contributions | | | 17 909.00 | |
GE Other Expenses | | | 781.00 | |
GF Total Operating Expenses (II) | | | 166 907.00 | |
GG - OPERATING RESULT (I - II) | | | -130 190.00 | |
GK Income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 1 527.00 | |
GP Total financial income (V) | | | 101 527.00 | |
GR Interest and similar expenses | | | 7 155.00 | |
GU Total financial expenses (VI) | | | 7 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 818.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 19 716.00 | | | 19 716.00 |
HF Exceptional expenses on capital transactions | | 61 616.00 | | |
HH Total exceptional expenses (VIII) | 19 716.00 | 61 616.00 | | 19 716.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 716.00 | -61 616.00 | | -19 716.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 244.00 | 20 194.00 | | 138 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 778.00 | 393 108.00 | | 193 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 534.00 | -372 914.00 | | -55 534.00 |
| |
| 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 | 2 772 830.00 | | | 2 772 830.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 745 030.00 | |
I4 DECREASES Grand Total | | | 2 772 830.00 | |
IO DECREASES Total including other intangible assets | | | 27 800.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 800.00 | | | 27 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 745 030.00 | | | 2 745 030.00 |
| |
| 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 | 435 077.00 | 435 077.00 | | 435 077.00 |
8C Staff and Related Accounts | 3 252.00 | 3 252.00 | | 3 252.00 |
8D Social Security and Other Social Organizations | 8 344.00 | 8 344.00 | | 8 344.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 400.00 | 14 400.00 | | 14 400.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 10 664.00 | | | 10 664.00 |
VB VAT | 84 678.00 | | | 84 678.00 |
VC Group and associates | 61 608.00 | | | 61 608.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VI Group and Associates | 415 493.00 | 415 493.00 | | 415 493.00 |
VP Miscellaneous | 192.00 | | | 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 986.00 | 986.00 | | 986.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 530.00 | | | 530.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 157 511.00 | 157 481.00 | 30.00 | 157 511.00 |
VW VAT | 12 898.00 | 12 898.00 | | 12 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 877 605.00 | 877 605.00 | | 877 605.00 |
