| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 769.00 | | 16 769.00 | 16 769.00 |
AP Buildings | 19 750.00 | 19 750.00 | | 19 750.00 |
AR Technical installations, industrial equipment and tools | 5 539.00 | 5 539.00 | | 5 539.00 |
AT Other tangible assets | 77 893.00 | 77 893.00 | | 77 893.00 |
BD Other fixed assets | 60 404.00 | | 60 404.00 | 60 404.00 |
BF Loans | 20 818.00 | | 20 818.00 | 20 818.00 |
BH Other financial assets | 35.00 | | 35.00 | 35.00 |
BJ TOTAL (I) | 201 208.00 | 103 182.00 | 98 026.00 | 201 208.00 |
BX Customers and related accounts | 2 430.00 | | 2 430.00 | 2 430.00 |
BZ Other receivables | 647 967.00 | | 647 967.00 | 647 967.00 |
CF Cash and cash equivalents | 312 145.00 | | 312 145.00 | 312 145.00 |
CJ TOTAL (II) | 962 542.00 | | 962 542.00 | 962 542.00 |
CO Grand total (0 to V) | 1 163 750.00 | 103 182.00 | 1 060 568.00 | 1 163 750.00 |
CP Shares due in less than one year | 20 853.00 | | | 20 853.00 |
CR Shares due in more than one year | 600 000.00 | | | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 161 000.00 | 161 000.00 | | 161 000.00 |
DD Legal reserve (1) | 16 100.00 | 16 100.00 | | 16 100.00 |
DG Other reserves | 886 292.00 | 1 208 910.00 | | 886 292.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 693.00 | -22 618.00 | | -14 693.00 |
DL TOTAL (I) | 1 048 699.00 | 1 363 392.00 | | 1 048 699.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31.00 | 3 220.00 | | 31.00 |
DX Trade payables and related accounts | 1 771.00 | 6 809.00 | | 1 771.00 |
DY Tax and social security liabilities | 10 066.00 | 8 969.00 | | 10 066.00 |
EC TOTAL (IV) | 11 869.00 | 18 998.00 | | 11 869.00 |
EE Grand total (I to V) | 1 060 568.00 | 1 382 390.00 | | 1 060 568.00 |
EG Accrued income and payables due within one year | 11 869.00 | 18 998.00 | | 11 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 021.00 | | 2 021.00 | 2 021.00 |
FJ Net sales | 2 021.00 | | 2 021.00 | 2 021.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 103.00 | |
FR Total operating income (I) | | | 2 124.00 | |
FW Other purchases and external expenses | | | 5 795.00 | |
FX Taxes, duties, and similar payments | | | 4 115.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 7 783.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116.00 | |
GE Other Expenses | | | 834.00 | |
GF Total Operating Expenses (II) | | | 30 644.00 | |
GG - OPERATING RESULT (I - II) | | | -28 520.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 827.00 | |
GK Income from other securities and fixed asset receivables | | | 402.00 | |
GL Other interest and similar income | | | 790.00 | |
GP Total financial income (V) | | | 14 019.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | -1 736.00 | | |
HB Exceptional income from capital transactions | | 2 456.00 | | |
HD Total exceptional income (VII) | | 2 456.00 | | |
HE Exceptional expenses on management operations | 192.00 | | | 192.00 |
HF Exceptional expenses on capital transactions | | 778.00 | | |
HH Total exceptional expenses (VIII) | 192.00 | 778.00 | | 192.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -192.00 | 1 678.00 | | -192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 143.00 | 27 212.00 | | 16 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 836.00 | 49 830.00 | | 30 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 693.00 | -22 618.00 | | -14 693.00 |
| |
| 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 | 213 391.00 | | 77.00 | 213 391.00 |
I3 DECREASES Total Financial Fixed Assets | | 12 259.00 | 81 257.00 | |
I4 DECREASES Grand Total | | 12 259.00 | 201 208.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 952.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 952.00 | | | 119 952.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 93 439.00 | | 77.00 | 93 439.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 066.00 | 116.00 | | 103 066.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 066.00 | 116.00 | | 103 066.00 |
| |
| 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 | 1 771.00 | 1 771.00 | | 1 771.00 |
8C Staff and Related Accounts | 1 746.00 | 1 746.00 | | 1 746.00 |
8D Social Security and Other Social Organizations | 3 537.00 | 3 537.00 | | 3 537.00 |
UP Loans | 20 818.00 | 20 818.00 | | 20 818.00 |
UT Other financial assets | 35.00 | 35.00 | | 35.00 |
UX Other trade receivables | 2 430.00 | | | 2 430.00 |
VB VAT | 2 522.00 | | | 2 522.00 |
VC Group and associates | 643 177.00 | | | 643 177.00 |
VI Group and Associates | 31.00 | 31.00 | | 31.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 921.00 | 3 921.00 | | 3 921.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 267.00 | | | 2 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 671 249.00 | 71 249.00 | 600 000.00 | 671 249.00 |
VW VAT | 862.00 | 862.00 | | 862.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 869.00 | 11 869.00 | | 11 869.00 |
