| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 472 601.00 | 472 601.00 | | 472 601.00 |
BJ TOTAL (I) | 2 640 891.00 | 2 148 891.00 | 492 000.00 | 2 640 891.00 |
CF Cash and cash equivalents | 1 025.00 | | 1 025.00 | 1 025.00 |
CJ TOTAL (II) | 1 025.00 | | 1 025.00 | 1 025.00 |
CO Grand total (0 to V) | 2 641 916.00 | 2 148 891.00 | 493 025.00 | 2 641 916.00 |
CP Shares due in less than one year | 472 601.00 | | | 472 601.00 |
CU Other investments | 2 168 290.00 | 1 676 290.00 | 492 000.00 | 2 168 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 1 216 434.00 | 1 038 453.00 | | 1 216 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 165 419.00 | 177 981.00 | | -1 165 419.00 |
DL TOTAL (I) | 106 015.00 | 1 271 434.00 | | 106 015.00 |
DV Miscellaneous Loans and Financial Debts (4) | 279 122.00 | 373 936.00 | | 279 122.00 |
DX Trade payables and related accounts | 107 467.00 | 7 063.00 | | 107 467.00 |
DY Tax and social security liabilities | 420.00 | 202.00 | | 420.00 |
EC TOTAL (IV) | 387 010.00 | 381 201.00 | | 387 010.00 |
EE Grand total (I to V) | 493 025.00 | 1 652 635.00 | | 493 025.00 |
EI Including equity loans | 279 122.00 | | | 279 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 481.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 4 683.00 | |
GG - OPERATING RESULT (I - II) | | | -4 683.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 355 334.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 355 334.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 512 508.00 | |
GR Interest and similar expenses | | | 3 563.00 | |
GU Total financial expenses (VI) | | | 1 516 070.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 160 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 165 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 41 035.00 | | |
HB Exceptional income from capital transactions | | 266 000.00 | | |
HD Total exceptional income (VII) | | 307 035.00 | | |
HF Exceptional expenses on capital transactions | | 266 000.00 | | |
HH Total exceptional expenses (VIII) | | 266 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 41 035.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 355 334.00 | 719 153.00 | | 355 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 520 753.00 | 541 172.00 | | 1 520 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 165 419.00 | 177 981.00 | | -1 165 419.00 |
| |
| 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 | 2 288 557.00 | 352 334.00 | | 2 288 557.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 640 891.00 | |
I4 DECREASES Grand Total | | | 2 640 891.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 288 557.00 | 352 334.00 | | 2 288 557.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 1 202 670.00 | 3 523 340.00 | | 1 202 670.00 |
7B Total provisions for depreciation | 636 383.00 | 1 512 508.00 | | 636 383.00 |
7C Grand total | 636 383.00 | 1 512 508.00 | | 636 383.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 512 508.00 | | |
| |
| 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 | 107 467.00 | 107 467.00 | | 107 467.00 |
UL Receivables related to investments | 472 601.00 | 472 601.00 | | 472 601.00 |
VI Group and Associates | 279 122.00 | | 279 122.00 | 279 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 420.00 | 420.00 | | 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 472 601.00 | 472 601.00 | | 472 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 387 010.00 | 107 888.00 | 279 122.00 | 387 010.00 |
