| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 35 394.00 | 35 394.00 | | 35 394.00 |
AT Other tangible assets | 52 416.00 | 52 416.00 | | 52 416.00 |
BJ TOTAL (I) | 2 484 676.00 | 1 456 003.00 | 1 028 674.00 | 2 484 676.00 |
BX Customers and related accounts | 147 700.00 | 121 583.00 | 26 117.00 | 147 700.00 |
BZ Other receivables | 2 093 656.00 | 2 082 733.00 | 10 922.00 | 2 093 656.00 |
CF Cash and cash equivalents | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 2 241 799.00 | 2 204 317.00 | 37 482.00 | 2 241 799.00 |
CO Grand total (0 to V) | 4 726 475.00 | 3 660 319.00 | 1 066 156.00 | 4 726 475.00 |
CU Other investments | 2 396 867.00 | 1 368 193.00 | 1 028 674.00 | 2 396 867.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 400 000.00 | 1 400 000.00 | | 1 400 000.00 |
DD Legal reserve (1) | 116 111.00 | 116 111.00 | | 116 111.00 |
DG Other reserves | 1 913 817.00 | 1 913 817.00 | | 1 913 817.00 |
DH Retained earnings | -3 578 016.00 | -3 230 881.00 | | -3 578 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 625.00 | -347 135.00 | | -28 625.00 |
DL TOTAL (I) | -176 713.00 | -148 088.00 | | -176 713.00 |
DU Loans and Debts from Credit Institutions (3) | | 103.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 125 284.00 | 1 120 600.00 | | 1 125 284.00 |
DX Trade payables and related accounts | 86 618.00 | 60 516.00 | | 86 618.00 |
DY Tax and social security liabilities | 29 388.00 | 25 097.00 | | 29 388.00 |
EA Other liabilities | 1 579.00 | 1 118.00 | | 1 579.00 |
EC TOTAL (IV) | 1 242 869.00 | 1 207 434.00 | | 1 242 869.00 |
EE Grand total (I to V) | 1 066 156.00 | 1 059 346.00 | | 1 066 156.00 |
EG Accrued income and payables due within one year | 1 242 869.00 | 86 835.00 | | 1 242 869.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 103.00 | | |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 34 758.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 35 204.00 | |
GG - OPERATING RESULT (I - II) | | | -35 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 15.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 248.00 | |
GP Total financial income (V) | | | 11 263.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 4 684.00 | |
GU Total financial expenses (VI) | | | 4 684.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 579.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 318 000.00 | | |
HD Total exceptional income (VII) | | 318 000.00 | | |
HF Exceptional expenses on capital transactions | | 326 269.00 | | |
HH Total exceptional expenses (VIII) | | 326 269.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 269.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 263.00 | 377 537.00 | | 11 263.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 888.00 | 724 671.00 | | 39 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 625.00 | -347 135.00 | | -28 625.00 |
| |
| 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 | 2 484 676.00 | | | 2 484 676.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 396 867.00 | |
I4 DECREASES Grand Total | | | 2 484 676.00 | |
IO DECREASES Total including other intangible assets | | | 35 394.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 416.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 394.00 | | | 35 394.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 416.00 | | | 52 416.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 396 867.00 | | | 2 396 867.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 87 810.00 | | | 87 810.00 |
PE DEPRECIATION Total including other intangible assets | 35 394.00 | | | 35 394.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 416.00 | | | 52 416.00 |
| |
| 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 | 86 618.00 | 86 618.00 | | 86 618.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 126 863.00 | 1 126 863.00 | | 1 126 863.00 |
VA Doubtful or disputed receivables | 147 700.00 | | | 147 700.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 093 656.00 | | | 2 093 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 241 356.00 | 2 241 356.00 | | 2 241 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 242 869.00 | 1 242 869.00 | | 1 242 869.00 |
