| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 68 188.00 | | 68 188.00 | 68 188.00 |
AT Other tangible assets | 54 861.00 | 54 861.00 | | 54 861.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 2 199 334.00 | 1 906 279.00 | 293 055.00 | 2 199 334.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 484 291.00 | | 484 291.00 | 484 291.00 |
CF Cash and cash equivalents | 2 882.00 | | 2 882.00 | 2 882.00 |
CH Prepaid expenses | 1 945.00 | | 1 945.00 | 1 945.00 |
CJ TOTAL (II) | 489 117.00 | | 489 117.00 | 489 117.00 |
CO Grand total (0 to V) | 2 688 451.00 | 1 906 279.00 | 782 172.00 | 2 688 451.00 |
CS Evaluated investments - equity method | 2 076 285.00 | 1 851 418.00 | 224 867.00 | 2 076 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 295.00 | 90 295.00 | | 90 295.00 |
DD Legal reserve (1) | 12 566.00 | 12 566.00 | | 12 566.00 |
DG Other reserves | 1 642 562.00 | 1 642 562.00 | | 1 642 562.00 |
DH Retained earnings | -904 333.00 | -683 768.00 | | -904 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -494 052.00 | -220 564.00 | | -494 052.00 |
DL TOTAL (I) | 347 037.00 | 841 090.00 | | 347 037.00 |
DU Loans and Debts from Credit Institutions (3) | 28 151.00 | 29 600.00 | | 28 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 369 044.00 | 2 152 840.00 | | 369 044.00 |
DX Trade payables and related accounts | 16 660.00 | 25 428.00 | | 16 660.00 |
DY Tax and social security liabilities | 800.00 | 50 000.00 | | 800.00 |
DZ Fixed asset liabilities and related accounts | 20 480.00 | 10 490.00 | | 20 480.00 |
EC TOTAL (IV) | 435 134.00 | 2 268 358.00 | | 435 134.00 |
EE Grand total (I to V) | 782 172.00 | 3 109 448.00 | | 782 172.00 |
| |
| 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 | | | 12.00 | |
FR Total operating income (I) | | | 12.00 | |
FW Other purchases and external expenses | | | 80 123.00 | |
FX Taxes, duties, and similar payments | | | -683.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 79 441.00 | |
GG - OPERATING RESULT (I - II) | | | -79 429.00 | |
GP Total financial income (V) | | | 400 000.00 | |
GU Total financial expenses (VI) | | | 446 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -125 879.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 154.00 | | | 4 154.00 |
HH Total exceptional expenses (VIII) | 372 327.00 | | | 372 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -368 173.00 | | | -368 173.00 |
HL TOTAL REVENUE (I + III + V + VII) | 404 166.00 | 565 200.00 | | 404 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 898 218.00 | 785 765.00 | | 898 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -494 052.00 | -220 564.00 | | -494 052.00 |
| |
| 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 | 3 669 791.00 | | | 3 669 791.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 076 285.00 | |
I4 DECREASES Grand Total | | | 2 199 334.00 | |
IO DECREASES Total including other intangible assets | | | 68 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 861.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 188.00 | | | 68 188.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 296.00 | | | 43 296.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 558 308.00 | | | 3 558 308.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 861.00 | | | 54 861.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 54 861.00 | | | 54 861.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 369 044.00 | 369 044.00 | | 369 044.00 |
8B Suppliers and Related Accounts | 16 660.00 | 16 660.00 | | 16 660.00 |
8J Fixed Asset Liabilities and Related Accounts | 20 480.00 | 20 480.00 | | 20 480.00 |
UX Other trade receivables | 484 290.00 | | | 484 290.00 |
VG Loans with a maturity of up to one year at origin | 751.00 | 751.00 | | 751.00 |
VH Loans with a maturity of more than one year at origin | 27 400.00 | | 27 400.00 | 27 400.00 |
VK Loans repaid during the year | 2 200.00 | | | 2 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 800.00 | 800.00 | | 800.00 |
VS Prepaid expenses | 1 945.00 | | | 1 945.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486 235.00 | 486 235.00 | | 486 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 435 134.00 | 407 734.00 | 27 400.00 | 435 134.00 |
