| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 72 774.00 | 70 985.00 | 1 789.00 | 72 774.00 |
BB Receivables related to investments | 6 550 925.00 | | 6 550 925.00 | 6 550 925.00 |
BD Other fixed assets | 42.00 | | 42.00 | 42.00 |
BJ TOTAL (I) | 6 623 741.00 | 70 985.00 | 6 552 756.00 | 6 623 741.00 |
BX Customers and related accounts | 17 934.00 | | 17 934.00 | 17 934.00 |
BZ Other receivables | 153 939.00 | | 153 939.00 | 153 939.00 |
CH Prepaid expenses | 144.00 | | 144.00 | 144.00 |
CJ TOTAL (II) | 172 017.00 | | 172 017.00 | 172 017.00 |
CO Grand total (0 to V) | 6 795 757.00 | 70 985.00 | 6 724 772.00 | 6 795 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 696 459.00 | 1 696 459.00 | | 1 696 459.00 |
DB Share, merger, contribution premiums, etc. | 607 192.00 | 607 192.00 | | 607 192.00 |
DD Legal reserve (1) | 151 002.00 | 148 926.00 | | 151 002.00 |
DE Statutory or contractual reserves | 4 281 386.00 | 4 241 956.00 | | 4 281 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 804.00 | 41 505.00 | | -45 804.00 |
DL TOTAL (I) | 6 690 235.00 | 6 736 039.00 | | 6 690 235.00 |
DU Loans and Debts from Credit Institutions (3) | 13 305.00 | 7 101.00 | | 13 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67.00 | 225.00 | | 67.00 |
DX Trade payables and related accounts | 5 034.00 | 4 352.00 | | 5 034.00 |
DY Tax and social security liabilities | 16 131.00 | 7 827.00 | | 16 131.00 |
EC TOTAL (IV) | 34 537.00 | 19 505.00 | | 34 537.00 |
EE Grand total (I to V) | 6 724 772.00 | 6 755 544.00 | | 6 724 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 150 479.00 | | 150 479.00 | 150 479.00 |
FJ Net sales | 150 479.00 | | 150 479.00 | 150 479.00 |
FQ Other income | | | 12 468.00 | |
FR Total operating income (I) | | | 162 948.00 | |
FW Other purchases and external expenses | | | 43 951.00 | |
FX Taxes, duties, and similar payments | | | 1 020.00 | |
FY Salaries and Wages | | | 185 786.00 | |
FZ Social Security Contributions | | | 1 727.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 969.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 241 456.00 | |
GG - OPERATING RESULT (I - II) | | | -78 509.00 | |
GP Total financial income (V) | | | 28 993.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 766.00 | 3 766.00 | | -3 766.00 |
HL TOTAL REVENUE (I + III + V + VII) | 191 941.00 | 220 219.00 | | 191 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 237 743.00 | 178 713.00 | | 237 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 803.00 | 41 505.00 | | -45 803.00 |
| |
| 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 | 6 622 652.00 | | | 6 622 652.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 550 967.00 | |
I4 DECREASES Grand Total | | | 6 623 741.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 72 774.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 685.00 | | | 71 685.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 550 967.00 | | | 6 550 967.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 016.00 | 8 969.00 | | 62 016.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 016.00 | 8 969.00 | | 62 016.00 |
| |
| 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 | 5 034.00 | 5 034.00 | | 5 034.00 |
UX Other trade receivables | 10 402.00 | | | 10 402.00 |
VG Loans with a maturity of up to one year at origin | 13 305.00 | 13 305.00 | | 13 305.00 |
VI Group and Associates | 67.00 | 67.00 | | 67.00 |
VP Miscellaneous | 161 471.00 | | | 161 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 131.00 | 16 131.00 | | 16 131.00 |
VS Prepaid expenses | 144.00 | | | 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 172 017.00 | 172 017.00 | | 172 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 537.00 | 34 537.00 | | 34 537.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
