| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 796 012.00 | 1 095 813.00 | 700 199.00 | 1 796 012.00 |
BX Customers and related accounts | 276 224.00 | | 276 224.00 | 276 224.00 |
BZ Other receivables | 3 580 577.00 | 2 827 466.00 | 753 110.00 | 3 580 577.00 |
CB Subscribed and called capital, not paid | 126 092.00 | | 126 092.00 | 126 092.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CH Prepaid expenses | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 3 983 427.00 | 2 827 466.00 | 1 155 960.00 | 3 983 427.00 |
CO Grand total (0 to V) | 5 779 439.00 | 3 923 279.00 | 1 856 159.00 | 5 779 439.00 |
CU Other investments | 1 796 012.00 | 1 095 813.00 | 700 199.00 | 1 796 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 726 715.00 | | | 3 726 715.00 |
DB Share, merger, contribution premiums, etc. | 768 404.00 | | | 768 404.00 |
DD Legal reserve (1) | 48 395.00 | | | 48 395.00 |
DH Retained earnings | -2 883 172.00 | | | -2 883 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 148.00 | | | -12 148.00 |
DL TOTAL (I) | 1 648 194.00 | | | 1 648 194.00 |
DP Provisions for Risks | 50 000.00 | | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 258.00 | | | 6 258.00 |
DX Trade payables and related accounts | 69 285.00 | | | 69 285.00 |
DY Tax and social security liabilities | 69 271.00 | | | 69 271.00 |
EA Other liabilities | 13 149.00 | | | 13 149.00 |
EC TOTAL (IV) | 157 964.00 | | | 157 964.00 |
EE Grand total (I to V) | 1 856 159.00 | | | 1 856 159.00 |
EG Accrued income and payables due within one year | 157 964.00 | | | 157 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -6 369.00 | | -6 369.00 | -6 369.00 |
FJ Net sales | -6 369.00 | | -6 369.00 | -6 369.00 |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | -6 313.00 | |
FW Other purchases and external expenses | | | 45 681.00 | |
FX Taxes, duties, and similar payments | | | 588.00 | |
GF Total Operating Expenses (II) | | | 46 270.00 | |
GG - OPERATING RESULT (I - II) | | | -52 583.00 | |
GL Other interest and similar income | | | 46 543.00 | |
GP Total financial income (V) | | | 46 543.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 6 055.00 | | | 6 055.00 |
HH Total exceptional expenses (VIII) | 6 055.00 | | | 6 055.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 055.00 | | | -6 055.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 229.00 | | | 40 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 378.00 | | | 52 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 148.00 | | | -12 148.00 |
| |
| 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 | 1 796 012.00 | | | 1 796 012.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 796 012.00 | |
I4 DECREASES Grand Total | | | 1 796 012.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 796 012.00 | | | 1 796 012.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 50 000.00 | | | 50 000.00 |
6X Other provisions for depreciation | 2 827 466.00 | | | 2 827 466.00 |
7B Total provisions for depreciation | 3 923 279.00 | | | 3 923 279.00 |
7C Grand total | 3 973 279.00 | | | 3 973 279.00 |
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 | 69 285.00 | 69 285.00 | | 69 285.00 |
8D Social Security and Other Social Organizations | 129.00 | 129.00 | | 129.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 149.00 | 13 149.00 | | 13 149.00 |
UX Other trade receivables | 276 224.00 | | | 276 224.00 |
VB VAT | 22 890.00 | | | 22 890.00 |
VC Group and associates | 3 008 851.00 | | | 3 008 851.00 |
VI Group and Associates | 6 258.00 | 6 258.00 | | 6 258.00 |
VM Income taxes | 581.00 | | | 581.00 |
VQ Other Taxes, Duties, and Similar Debts | 23 638.00 | 23 638.00 | | 23 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 674 346.00 | | | 674 346.00 |
VS Prepaid expenses | 526.00 | | | 526.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 983 420.00 | 3 983 420.00 | | 3 983 420.00 |
VW VAT | 45 504.00 | 45 504.00 | | 45 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 964.00 | 157 964.00 | | 157 964.00 |
