| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 602 793.00 | | 6 602 793.00 | 6 602 793.00 |
BX Customers and related accounts | 8 612.00 | | 8 612.00 | 8 612.00 |
BZ Other receivables | 176 087.00 | | 176 087.00 | 176 087.00 |
CF Cash and cash equivalents | 47 318.00 | | 47 318.00 | 47 318.00 |
CJ TOTAL (II) | 232 018.00 | | 232 018.00 | 232 018.00 |
CO Grand total (0 to V) | 6 834 811.00 | | 6 834 811.00 | 6 834 811.00 |
CU Other investments | 6 602 793.00 | | 6 602 793.00 | 6 602 793.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 280 600.00 | 1 280 600.00 | | 1 280 600.00 |
DH Retained earnings | -497 034.00 | -336 057.00 | | -497 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -170 238.00 | -160 977.00 | | -170 238.00 |
DL TOTAL (I) | 613 328.00 | 783 566.00 | | 613 328.00 |
DS Convertible Bond Issues | 32 002.00 | 31 297.00 | | 32 002.00 |
DT Other Bond Issues | 2 259 895.00 | 2 173 149.00 | | 2 259 895.00 |
DU Loans and Debts from Credit Institutions (3) | 1 453 421.00 | 1 640 355.00 | | 1 453 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 449 981.00 | 2 408 915.00 | | 2 449 981.00 |
DX Trade payables and related accounts | 14 196.00 | 10 878.00 | | 14 196.00 |
DY Tax and social security liabilities | 11 988.00 | 14 583.00 | | 11 988.00 |
EC TOTAL (IV) | 6 221 483.00 | 6 279 177.00 | | 6 221 483.00 |
EE Grand total (I to V) | 6 834 811.00 | 7 062 743.00 | | 6 834 811.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 633.00 | | 66 633.00 | 66 633.00 |
FJ Net sales | 66 633.00 | | 66 633.00 | 66 633.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 532.00 | |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 70 215.00 | |
FW Other purchases and external expenses | | | 13 374.00 | |
FX Taxes, duties, and similar payments | | | 840.00 | |
FY Salaries and Wages | | | 51 554.00 | |
FZ Social Security Contributions | | | 17 805.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 83 574.00 | |
GG - OPERATING RESULT (I - II) | | | -13 359.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 097.00 | |
GP Total financial income (V) | | | 2 097.00 | |
GR Interest and similar expenses | | | 252 446.00 | |
GU Total financial expenses (VI) | | | 252 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -250 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -263 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -93 471.00 | -92 719.00 | | -93 471.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 312.00 | 80 825.00 | | 72 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 549.00 | 241 802.00 | | 242 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -170 238.00 | -160 977.00 | | -170 238.00 |
| |
| 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 | 6 602 793.00 | | | 6 602 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 602 793.00 | |
I4 DECREASES Grand Total | | | 6 602 793.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 602 793.00 | | | 6 602 793.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 32 002.00 | 32 002.00 | | 32 002.00 |
7Z Other gross bonds with a maturity of up to one year | 2 259 895.00 | | 2 259 895.00 | 2 259 895.00 |
8B Suppliers and Related Accounts | 14 196.00 | 14 196.00 | | 14 196.00 |
8C Staff and Related Accounts | 3 930.00 | 3 930.00 | | 3 930.00 |
8D Social Security and Other Social Organizations | 5 383.00 | 5 383.00 | | 5 383.00 |
UX Other trade receivables | 8 612.00 | | | 8 612.00 |
VB VAT | 1 432.00 | | | 1 432.00 |
VC Group and associates | 109 448.00 | | | 109 448.00 |
VH Loans with a maturity of more than one year at origin | 1 453 421.00 | 191 843.00 | 819 077.00 | 1 453 421.00 |
VI Group and Associates | 2 449 981.00 | 2 449 981.00 | | 2 449 981.00 |
VJ Loans taken out during the year | 86 746.00 | | | 86 746.00 |
VK Loans repaid during the year | 186 935.00 | | | 186 935.00 |
VM Income taxes | 58 279.00 | | | 58 279.00 |
VP Miscellaneous | 520.00 | | | 520.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 408.00 | | | 6 408.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 700.00 | 184 700.00 | | 184 700.00 |
VW VAT | 2 230.00 | 2 230.00 | | 2 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 221 483.00 | 2 700 010.00 | 3 078 972.00 | 6 221 483.00 |
| |
| 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 | 2.00 | | | 2.00 |
