| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 2 803 256.00 | | 2 803 256.00 | 2 803 256.00 |
BJ TOTAL (I) | 2 823 964.00 | | 2 823 964.00 | 2 823 964.00 |
BZ Other receivables | 898 776.00 | | 898 776.00 | 898 776.00 |
CF Cash and cash equivalents | 59 200.00 | | 59 200.00 | 59 200.00 |
CJ TOTAL (II) | 957 975.00 | | 957 975.00 | 957 975.00 |
CO Grand total (0 to V) | 3 781 940.00 | | 3 781 940.00 | 3 781 940.00 |
CU Other investments | 20 708.00 | | 20 708.00 | 20 708.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DG Other reserves | 890 066.00 | | | 890 066.00 |
DH Retained earnings | -800 637.00 | | | -800 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -269 441.00 | | | -269 441.00 |
DL TOTAL (I) | -70 012.00 | | | -70 012.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 713.00 | | | 75 713.00 |
DX Trade payables and related accounts | 6 360.00 | | | 6 360.00 |
DY Tax and social security liabilities | 9 837.00 | | | 9 837.00 |
EA Other liabilities | 3 760 000.00 | | | 3 760 000.00 |
EC TOTAL (IV) | 3 851 952.00 | | | 3 851 952.00 |
EE Grand total (I to V) | 3 781 940.00 | | | 3 781 940.00 |
EG Accrued income and payables due within one year | 3 851 952.00 | | | 3 851 952.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 41.00 | | | 41.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 72 001.00 | |
FW Other purchases and external expenses | | | 22 413.00 | |
FX Taxes, duties, and similar payments | | | 5 041.00 | |
FY Salaries and Wages | | | 40 073.00 | |
FZ Social Security Contributions | | | 5 329.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 72 861.00 | |
GG - OPERATING RESULT (I - II) | | | -860.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 461 793.00 | |
GP Total financial income (V) | | | 461 793.00 | |
GR Interest and similar expenses | | | 730 250.00 | |
GU Total financial expenses (VI) | | | 730 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -268 457.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -269 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 124.00 | | | 124.00 |
HH Total exceptional expenses (VIII) | 124.00 | | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -124.00 | | | -124.00 |
HL TOTAL REVENUE (I + III + V + VII) | 533 794.00 | | | 533 794.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 803 235.00 | | | 803 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -269 441.00 | | | -269 441.00 |
| |
| 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 | 4 048 659.00 | | 1 839 188.00 | 4 048 659.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 063 883.00 | 2 823 964.00 | |
I4 DECREASES Grand Total | | 3 063 883.00 | 2 823 964.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 048 659.00 | | 1 839 188.00 | 4 048 659.00 |
| |
| 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 | 6 360.00 | 6 360.00 | | 6 360.00 |
8C Staff and Related Accounts | 2 251.00 | 2 251.00 | | 2 251.00 |
8D Social Security and Other Social Organizations | 5 453.00 | 5 453.00 | | 5 453.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 760 000.00 | 3 760 000.00 | | 3 760 000.00 |
UL Receivables related to investments | 2 803 256.00 | | | 2 803 256.00 |
VB VAT | 1 104.00 | | | 1 104.00 |
VC Group and associates | 333 374.00 | | | 333 374.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 75 713.00 | 75 713.00 | | 75 713.00 |
VM Income taxes | 10 298.00 | | | 10 298.00 |
VQ Other Taxes, Duties, and Similar Debts | 934.00 | 934.00 | | 934.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 554 000.00 | | | 554 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 702 032.00 | 898 776.00 | 2 803 256.00 | 3 702 032.00 |
VW VAT | 1 200.00 | 1 200.00 | | 1 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 851 952.00 | 3 851 952.00 | | 3 851 952.00 |
| |
| 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 |
