| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 36 000.00 | | 36 000.00 | 36 000.00 |
BJ TOTAL (I) | 684 611.00 | | 684 611.00 | 684 611.00 |
BZ Other receivables | 323 840.00 | | 323 840.00 | 323 840.00 |
CF Cash and cash equivalents | 8 128.00 | | 8 128.00 | 8 128.00 |
CJ TOTAL (II) | 331 968.00 | | 331 968.00 | 331 968.00 |
CO Grand total (0 to V) | 1 016 579.00 | | 1 016 579.00 | 1 016 579.00 |
CU Other investments | 648 611.00 | | 648 611.00 | 648 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 87 466.00 | 124 998.00 | | 87 466.00 |
DH Retained earnings | | -24 997.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 166.00 | -12 536.00 | | -9 166.00 |
DL TOTAL (I) | 111 300.00 | 120 466.00 | | 111 300.00 |
DU Loans and Debts from Credit Institutions (3) | 160 276.00 | 211 035.00 | | 160 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 738 000.00 | 569 123.00 | | 738 000.00 |
DX Trade payables and related accounts | 6 960.00 | 8 484.00 | | 6 960.00 |
DY Tax and social security liabilities | 43.00 | 43.00 | | 43.00 |
EC TOTAL (IV) | 905 279.00 | 788 685.00 | | 905 279.00 |
EE Grand total (I to V) | 1 016 579.00 | 909 150.00 | | 1 016 579.00 |
EG Accrued income and payables due within one year | 797 661.00 | 788 685.00 | | 797 661.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 000.00 | | 4 000.00 | 4 000.00 |
FJ Net sales | 4 000.00 | | 4 000.00 | 4 000.00 |
FR Total operating income (I) | | | 4 000.00 | |
FW Other purchases and external expenses | | | 8 252.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
GF Total Operating Expenses (II) | | | 8 381.00 | |
GG - OPERATING RESULT (I - II) | | | -4 381.00 | |
GR Interest and similar expenses | | | 4 786.00 | |
GU Total financial expenses (VI) | | | 4 786.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 786.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 6.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | -1.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 001.00 | 4 000.00 | | 4 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 167.00 | 16 536.00 | | 13 167.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 166.00 | -12 536.00 | | -9 166.00 |
| |
| 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 | 684 611.00 | | | 684 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 648 611.00 | |
I4 DECREASES Grand Total | | | 684 611.00 | |
IO DECREASES Total including other intangible assets | | | 36 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 36 000.00 | | | 36 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 648 611.00 | | | 648 611.00 |
| |
| 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 | 6 960.00 | 6 960.00 | | 6 960.00 |
VB VAT | 2 372.00 | | | 2 372.00 |
VC Group and associates | 321 468.00 | | | 321 468.00 |
VG Loans with a maturity of up to one year at origin | 1 637.00 | 1 637.00 | | 1 637.00 |
VH Loans with a maturity of more than one year at origin | 158 639.00 | 51 021.00 | 107 618.00 | 158 639.00 |
VI Group and Associates | 738 000.00 | 738 000.00 | | 738 000.00 |
VK Loans repaid during the year | 50 321.00 | | | 50 321.00 |
VQ Other Taxes, Duties, and Similar Debts | 43.00 | 43.00 | | 43.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 323 840.00 | 323 840.00 | 107 618.00 | 323 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 905 279.00 | 797 661.00 | 107 618.00 | 905 279.00 |
