| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 88 035.00 | 12 374.00 | 75 661.00 | 88 035.00 |
BH Other financial assets | 815.00 | | 815.00 | 815.00 |
BJ TOTAL (I) | 1 448 898.00 | 1 142 374.00 | 306 524.00 | 1 448 898.00 |
BX Customers and related accounts | 209 278.00 | | 209 278.00 | 209 278.00 |
BZ Other receivables | 70 470.00 | | 70 470.00 | 70 470.00 |
CF Cash and cash equivalents | 24 467.00 | | 24 467.00 | 24 467.00 |
CH Prepaid expenses | 7 533.00 | | 7 533.00 | 7 533.00 |
CJ TOTAL (II) | 311 748.00 | | 311 748.00 | 311 748.00 |
CO Grand total (0 to V) | 1 760 646.00 | 1 142 374.00 | 618 272.00 | 1 760 646.00 |
CU Other investments | 1 360 048.00 | 1 130 000.00 | 230 048.00 | 1 360 048.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | 450 000.00 | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DH Retained earnings | -7 305.00 | -11 268.00 | | -7 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 199.00 | 3 962.00 | | 4 199.00 |
DL TOTAL (I) | 491 893.00 | 487 695.00 | | 491 893.00 |
DU Loans and Debts from Credit Institutions (3) | 40 357.00 | | | 40 357.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 933.00 | 11 622.00 | | 13 933.00 |
DX Trade payables and related accounts | 7 921.00 | 7 825.00 | | 7 921.00 |
DY Tax and social security liabilities | 60 078.00 | 45 023.00 | | 60 078.00 |
EA Other liabilities | 4 091.00 | 2 434.00 | | 4 091.00 |
EC TOTAL (IV) | 126 379.00 | 66 905.00 | | 126 379.00 |
EE Grand total (I to V) | 618 272.00 | 554 599.00 | | 618 272.00 |
EG Accrued income and payables due within one year | 97 208.00 | 66 905.00 | | 97 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 117.00 | | 216 117.00 | 216 117.00 |
FJ Net sales | 216 117.00 | | 216 117.00 | 216 117.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 503.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 220 620.00 | |
FW Other purchases and external expenses | | | 105 885.00 | |
FX Taxes, duties, and similar payments | | | 12 138.00 | |
FY Salaries and Wages | | | 74 212.00 | |
FZ Social Security Contributions | | | 36 858.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 509.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 246 606.00 | |
GG - OPERATING RESULT (I - II) | | | -25 986.00 | |
GR Interest and similar expenses | | | 217.00 | |
GU Total financial expenses (VI) | | | 217.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -217.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 40 000.00 | | | 40 000.00 |
HD Total exceptional income (VII) | 40 000.00 | | | 40 000.00 |
HE Exceptional expenses on management operations | 87.00 | 347.00 | | 87.00 |
HF Exceptional expenses on capital transactions | 9 512.00 | | | 9 512.00 |
HH Total exceptional expenses (VIII) | 9 599.00 | 347.00 | | 9 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30 401.00 | -347.00 | | 30 401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 260 620.00 | 211 737.00 | | 260 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 421.00 | 207 775.00 | | 256 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 199.00 | 3 962.00 | | 4 199.00 |
| |
| 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 | 1 444 740.00 | | 84 628.00 | 1 444 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 360 863.00 | |
I4 DECREASES Grand Total | | 80 470.00 | 1 448 898.00 | |
IY DECREASES Total Tangible Fixed Assets | | 80 470.00 | 88 035.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 600.00 | | 83 905.00 | 84 600.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 360 140.00 | | 723.00 | 1 360 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 823.00 | 17 509.00 | 70 958.00 | 65 823.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 65 823.00 | 17 509.00 | 70 958.00 | 65 823.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 130 000.00 | | | 1 130 000.00 |
7C Grand total | 1 130 000.00 | | | 1 130 000.00 |
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 | 7 921.00 | 7 921.00 | | 7 921.00 |
8C Staff and Related Accounts | 2 908.00 | 2 908.00 | | 2 908.00 |
8D Social Security and Other Social Organizations | 12 334.00 | 12 334.00 | | 12 334.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 091.00 | 4 091.00 | | 4 091.00 |
UT Other financial assets | 815.00 | | | 815.00 |
UX Other trade receivables | 209 278.00 | | | 209 278.00 |
VB VAT | 250.00 | | | 250.00 |
VC Group and associates | 52 875.00 | | | 52 875.00 |
VH Loans with a maturity of more than one year at origin | 40 357.00 | 11 185.00 | 29 171.00 | 40 357.00 |
VI Group and Associates | 14 063.00 | 14 063.00 | | 14 063.00 |
VJ Loans taken out during the year | 45 000.00 | | | 45 000.00 |
VK Loans repaid during the year | 4 643.00 | | | 4 643.00 |
VM Income taxes | 15 485.00 | | | 15 485.00 |
VQ Other Taxes, Duties, and Similar Debts | 304.00 | 304.00 | | 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 860.00 | | | 1 860.00 |
VS Prepaid expenses | 7 533.00 | | | 7 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 097.00 | 287 281.00 | 815.00 | 288 097.00 |
VW VAT | 44 402.00 | 44 402.00 | | 44 402.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 379.00 | 97 208.00 | 29 171.00 | 126 379.00 |
