| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 351 992.00 | 2 667 820.00 | 684 172.00 | 3 351 992.00 |
BZ Other receivables | 409 196.00 | | 409 196.00 | 409 196.00 |
CF Cash and cash equivalents | 17 356.00 | | 17 356.00 | 17 356.00 |
CJ TOTAL (II) | 426 552.00 | | 426 552.00 | 426 552.00 |
CO Grand total (0 to V) | 3 778 544.00 | 2 667 820.00 | 1 110 724.00 | 3 778 544.00 |
CU Other investments | 3 351 992.00 | 2 667 820.00 | 684 172.00 | 3 351 992.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 170 870.00 | 170 870.00 | | 170 870.00 |
DG Other reserves | 147 842.00 | 147 842.00 | | 147 842.00 |
DH Retained earnings | -1 369 891.00 | -1 320 183.00 | | -1 369 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 487.00 | -49 708.00 | | 1 487.00 |
DL TOTAL (I) | 950 308.00 | 948 821.00 | | 950 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | 158 797.00 | 148 845.00 | | 158 797.00 |
DX Trade payables and related accounts | 157.00 | 152.00 | | 157.00 |
EA Other liabilities | 1 463.00 | 1 404.00 | | 1 463.00 |
EC TOTAL (IV) | 160 417.00 | 150 401.00 | | 160 417.00 |
EE Grand total (I to V) | 1 110 724.00 | 1 099 222.00 | | 1 110 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 693.00 | | 24 693.00 | 24 693.00 |
FJ Net sales | 24 693.00 | | 24 693.00 | 24 693.00 |
FR Total operating income (I) | | | 24 693.00 | |
FU Purchases of raw materials and other supplies | | | 23 517.00 | |
FW Other purchases and external expenses | | | 4 052.00 | |
FX Taxes, duties, and similar payments | | | 327.00 | |
GF Total Operating Expenses (II) | | | 27 897.00 | |
GG - OPERATING RESULT (I - II) | | | -3 203.00 | |
GL Other interest and similar income | | | 5 298.00 | |
GP Total financial income (V) | | | 5 298.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 608.00 | |
GU Total financial expenses (VI) | | | 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 991.00 | 30 879.00 | | 29 991.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 504.00 | 80 587.00 | | 28 504.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 487.00 | -49 708.00 | | 1 487.00 |
| |
| 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 | 3 351 992.00 | | | 3 351 992.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 351 992.00 | |
I4 DECREASES Grand Total | | | 3 351 992.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 351 992.00 | | | 3 351 992.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 667 820.00 | | | 2 667 820.00 |
7C Grand total | 2 667 820.00 | | | 2 667 820.00 |
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 | 157.00 | 157.00 | | 157.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 463.00 | 1 463.00 | | 1 463.00 |
VB VAT | 1 147.00 | | | 1 147.00 |
VC Group and associates | 274 487.00 | | | 274 487.00 |
VI Group and Associates | 158 797.00 | 158 797.00 | | 158 797.00 |
VM Income taxes | 128 264.00 | | | 128 264.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 800.00 | | | 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 409 196.00 | 409 196.00 | | 409 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 417.00 | 160 417.00 | | 160 417.00 |
