| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 521 035.00 | 349.00 | 520 686.00 | 521 035.00 |
BX Customers and related accounts | 61 328.00 | | 61 328.00 | 61 328.00 |
BZ Other receivables | 3 084 069.00 | 391 719.00 | 2 692 350.00 | 3 084 069.00 |
CF Cash and cash equivalents | 144 691.00 | | 144 691.00 | 144 691.00 |
CJ TOTAL (II) | 3 290 088.00 | 391 719.00 | 2 898 370.00 | 3 290 088.00 |
CO Grand total (0 to V) | 3 811 123.00 | 392 068.00 | 3 419 056.00 | 3 811 123.00 |
CU Other investments | 521 035.00 | 349.00 | 520 686.00 | 521 035.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 3 387 617.00 | | | 3 387 617.00 |
DH Retained earnings | | 3 106 178.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -131 973.00 | 281 439.00 | | -131 973.00 |
DL TOTAL (I) | 3 272 413.00 | 3 404 386.00 | | 3 272 413.00 |
DU Loans and Debts from Credit Institutions (3) | 85.00 | 66.00 | | 85.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133 590.00 | 131 475.00 | | 133 590.00 |
DX Trade payables and related accounts | 11 828.00 | 5 804.00 | | 11 828.00 |
DY Tax and social security liabilities | | 27 764.00 | | |
DZ Fixed asset liabilities and related accounts | | 10.00 | | |
EA Other liabilities | 1 140.00 | 1 140.00 | | 1 140.00 |
EC TOTAL (IV) | 146 643.00 | 166 259.00 | | 146 643.00 |
EE Grand total (I to V) | 3 419 056.00 | 3 570 645.00 | | 3 419 056.00 |
EG Accrued income and payables due within one year | 146 643.00 | 166 259.00 | | 146 643.00 |
| |
| 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 | | | 8.00 | |
FR Total operating income (I) | | | 8.00 | |
FW Other purchases and external expenses | | | 36 138.00 | |
FX Taxes, duties, and similar payments | | | 983.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 390 215.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 427 336.00 | |
GG - OPERATING RESULT (I - II) | | | -427 328.00 | |
GH Attributed profit or transferred loss (III) | | | 47.00 | |
GI Supported loss or transferred profit (IV) | | | 1 752.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 298 426.00 | |
GM Reversals of provisions and transfers of expenses | | | 10.00 | |
GP Total financial income (V) | | | 298 436.00 | |
GQ Financial allocations to depreciation and provisions | | | 349.00 | |
GR Interest and similar expenses | | | 1 028.00 | |
GU Total financial expenses (VI) | | | 1 377.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 297 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -131 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 298 491.00 | 306 247.00 | | 298 491.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 430 464.00 | 24 809.00 | | 430 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -131 973.00 | 281 439.00 | | -131 973.00 |
| |
| 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 | 521 045.00 | | | 521 045.00 |
I3 DECREASES Total Financial Fixed Assets | | 10.00 | 521 035.00 | |
I4 DECREASES Grand Total | | 10.00 | 521 035.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 521 045.00 | | | 521 045.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 511.00 | 390 215.00 | 8.00 | 1 511.00 |
7B Total provisions for depreciation | 1 521.00 | 390 564.00 | 18.00 | 1 521.00 |
7C Grand total | 1 521.00 | 390 564.00 | 18.00 | 1 521.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 11 828.00 | 11 828.00 | | 11 828.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 140.00 | 1 140.00 | | 1 140.00 |
UX Other trade receivables | 61 328.00 | | | 61 328.00 |
VC Group and associates | 3 084 069.00 | | | 3 084 069.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VI Group and Associates | 133 590.00 | 133 590.00 | | 133 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 145 397.00 | 3 145 397.00 | | 3 145 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 643.00 | 146 643.00 | | 146 643.00 |
