| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 793 063.00 | 5 793 063.00 | | 5 793 063.00 |
BJ TOTAL (I) | 5 793 063.00 | 5 793 063.00 | | 5 793 063.00 |
BX Customers and related accounts | 3 988.00 | | 3 988.00 | 3 988.00 |
BZ Other receivables | 3 565 691.00 | | 3 565 691.00 | 3 565 691.00 |
CJ TOTAL (II) | 3 569 679.00 | | 3 569 679.00 | 3 569 679.00 |
CO Grand total (0 to V) | 9 362 742.00 | 5 793 063.00 | 3 569 679.00 | 9 362 742.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 551 380.00 | 4 551 380.00 | | 4 551 380.00 |
DD Legal reserve (1) | 83 444.00 | 83 444.00 | | 83 444.00 |
DG Other reserves | 1 261 466.00 | 1 261 465.00 | | 1 261 466.00 |
DH Retained earnings | -2 663 610.00 | -2 807 647.00 | | -2 663 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -656 540.00 | 144 037.00 | | -656 540.00 |
DL TOTAL (I) | 2 576 141.00 | 3 232 680.00 | | 2 576 141.00 |
DP Provisions for Risks | 961 293.00 | 248 428.00 | | 961 293.00 |
DR TOTAL (IV) | 961 293.00 | 248 428.00 | | 961 293.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 778.00 | | | 25 778.00 |
DX Trade payables and related accounts | 5 687.00 | 18 118.00 | | 5 687.00 |
DY Tax and social security liabilities | 781.00 | 2 313.00 | | 781.00 |
EC TOTAL (IV) | 32 246.00 | 20 431.00 | | 32 246.00 |
EE Grand total (I to V) | 3 569 679.00 | 3 501 539.00 | | 3 569 679.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 87 630.00 | 87 630.00 | |
FJ Net sales | | 87 630.00 | 87 630.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 258 554.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 346 185.00 | |
FW Other purchases and external expenses | | | 38 169.00 | |
FX Taxes, duties, and similar payments | | | -41 154.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 18 638.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 654.00 | |
GG - OPERATING RESULT (I - II) | | | 330 531.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 330 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 961 293.00 | | | 961 293.00 |
HH Total exceptional expenses (VIII) | 961 293.00 | | | 961 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -961 293.00 | | | -961 293.00 |
HK Income tax | 25 778.00 | | | 25 778.00 |
HL TOTAL REVENUE (I + III + V + VII) | 346 185.00 | 352 891.00 | | 346 185.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 002 725.00 | 208 854.00 | | 1 002 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -656 540.00 | 144 037.00 | | -656 540.00 |
| |
| 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 | 248 428.00 | 961 293.00 | 248 428.00 | 248 428.00 |
6A on fixed assets – intangible | 3 939 283.00 | | | 3 939 283.00 |
7B Total provisions for depreciation | 3 939 283.00 | | | 3 939 283.00 |
7C Grand total | 4 187 711.00 | 961 293.00 | 248 428.00 | 4 187 711.00 |
UJ - Exceptional | | 961 293.00 | 248 428.00 | |
| |
| 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 | 5 687.00 | 5 687.00 | | 5 687.00 |
8C Staff and Related Accounts | 133.00 | 133.00 | | 133.00 |
8D Social Security and Other Social Organizations | 648.00 | 648.00 | | 648.00 |
UX Other trade receivables | 3 988.00 | | | 3 988.00 |
VB VAT | 223.00 | | | 223.00 |
VC Group and associates | 3 565 468.00 | | | 3 565 468.00 |
VI Group and Associates | 25 778.00 | 25 778.00 | | 25 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 569 679.00 | 3 569 679.00 | | 3 569 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 246.00 | 32 246.00 | | 32 246.00 |
