| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 144.00 | 144.00 | | 144.00 |
AT Other tangible assets | 575.00 | 575.00 | | 575.00 |
BD Other fixed assets | 211 789.00 | | 211 789.00 | 211 789.00 |
BH Other financial assets | | 147 789.00 | -147 789.00 | |
BJ TOTAL (I) | 217 849.00 | 148 509.00 | 69 340.00 | 217 849.00 |
BX Customers and related accounts | 12 240.00 | | 12 240.00 | 12 240.00 |
BZ Other receivables | 20 642.00 | | 20 642.00 | 20 642.00 |
CD Marketable securities | 51 881.00 | | 51 881.00 | 51 881.00 |
CF Cash and cash equivalents | 21 239.00 | | 21 239.00 | 21 239.00 |
CH Prepaid expenses | 453.00 | | 453.00 | 453.00 |
CJ TOTAL (II) | 106 455.00 | | 106 455.00 | 106 455.00 |
CO Grand total (0 to V) | 324 303.00 | 148 509.00 | 175 795.00 | 324 303.00 |
CU Other investments | 5 340.00 | | 5 340.00 | 5 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 680.00 | 23 680.00 | | 23 680.00 |
DD Legal reserve (1) | 2 368.00 | 2 368.00 | | 2 368.00 |
DG Other reserves | 143 222.00 | 137 064.00 | | 143 222.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 383.00 | 6 158.00 | | -34 383.00 |
DL TOTAL (I) | 134 887.00 | 169 270.00 | | 134 887.00 |
DP Provisions for Risks | 2 000.00 | | | 2 000.00 |
DR TOTAL (IV) | 2 000.00 | | | 2 000.00 |
DU Loans and Debts from Credit Institutions (3) | 20 000.00 | | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 628.00 | 7 662.00 | | 9 628.00 |
DX Trade payables and related accounts | 2 252.00 | 392.00 | | 2 252.00 |
DY Tax and social security liabilities | 7 027.00 | 25 975.00 | | 7 027.00 |
EC TOTAL (IV) | 38 908.00 | 34 029.00 | | 38 908.00 |
EE Grand total (I to V) | 175 795.00 | 203 299.00 | | 175 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 058.00 | 112 200.00 | 114 258.00 | 2 058.00 |
FJ Net sales | 2 058.00 | 112 200.00 | 114 258.00 | 2 058.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 114 259.00 | |
FW Other purchases and external expenses | | | 20 563.00 | |
FX Taxes, duties, and similar payments | | | 675.00 | |
FY Salaries and Wages | | | 83 440.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 000.00 | |
GE Other Expenses | | | 75.00 | |
GF Total Operating Expenses (II) | | | 106 752.00 | |
GG - OPERATING RESULT (I - II) | | | 7 506.00 | |
GL Other interest and similar income | | | 1 142.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 142.00 | |
GQ Financial allocations to depreciation and provisions | | | 41 789.00 | |
GU Total financial expenses (VI) | | | 41 789.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 647.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 141.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 171.00 | 246.00 | | 171.00 |
HD Total exceptional income (VII) | 171.00 | 246.00 | | 171.00 |
HE Exceptional expenses on management operations | 116.00 | 1 070.00 | | 116.00 |
HH Total exceptional expenses (VIII) | 116.00 | 1 070.00 | | 116.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55.00 | -824.00 | | 55.00 |
HK Income tax | 1 297.00 | 1 188.00 | | 1 297.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 571.00 | 134 828.00 | | 115 571.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 954.00 | 128 670.00 | | 149 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 383.00 | 6 158.00 | | -34 383.00 |
| |
| 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 | 187 069.00 | | 30 779.00 | 187 069.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 129.00 | |
I4 DECREASES Grand Total | | | 217 849.00 | |
IO DECREASES Total including other intangible assets | | | 144.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 575.00 | |
KD ACQUISITIONS Total including other intangible assets | 144.00 | | | 144.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 575.00 | | | 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 186 350.00 | | 30 779.00 | 186 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 720.00 | | | 720.00 |
PE DEPRECIATION Total including other intangible assets | 144.00 | | | 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 575.00 | | | 575.00 |
| |
| 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 | 2 252.00 | 2 252.00 | | 2 252.00 |
8D Social Security and Other Social Organizations | 1 229.00 | 1 229.00 | | 1 229.00 |
8E Income Taxes | 1 297.00 | 1 297.00 | | 1 297.00 |
UX Other trade receivables | 12 240.00 | | | 12 240.00 |
VB VAT | 437.00 | | | 437.00 |
VC Group and associates | 20 205.00 | | | 20 205.00 |
VH Loans with a maturity of more than one year at origin | 20 000.00 | 9 933.00 | 10 067.00 | 20 000.00 |
VI Group and Associates | 9 628.00 | 9 628.00 | | 9 628.00 |
VJ Loans taken out during the year | 20 000.00 | | | 20 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 892.00 | 892.00 | | 892.00 |
VS Prepaid expenses | 453.00 | | | 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 335.00 | 33 335.00 | 10 067.00 | 33 335.00 |
VW VAT | 3 609.00 | 3 609.00 | | 3 609.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 908.00 | 28 840.00 | 10 067.00 | 38 908.00 |
