| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 752.00 | 752.00 | | 752.00 |
BJ TOTAL (I) | 2 191 752.00 | 1 190 752.00 | 1 001 000.00 | 2 191 752.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 618.00 | | 2 618.00 | 2 618.00 |
CD Marketable securities | 6 132.00 | | 6 132.00 | 6 132.00 |
CF Cash and cash equivalents | 2 281.00 | | 2 281.00 | 2 281.00 |
CH Prepaid expenses | 539.00 | | 539.00 | 539.00 |
CJ TOTAL (II) | 11 570.00 | | 11 570.00 | 11 570.00 |
CO Grand total (0 to V) | 2 203 322.00 | 1 190 752.00 | 1 012 570.00 | 2 203 322.00 |
CU Other investments | 2 191 000.00 | 1 190 000.00 | 1 001 000.00 | 2 191 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 500 000.00 | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 922 170.00 | 801 980.00 | | 922 170.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 200 540.00 | 120 190.00 | | -1 200 540.00 |
DL TOTAL (I) | 271 630.00 | 1 472 170.00 | | 271 630.00 |
DU Loans and Debts from Credit Institutions (3) | 355 353.00 | 355 351.00 | | 355 353.00 |
DV Miscellaneous Loans and Financial Debts (4) | 380 193.00 | 399 998.00 | | 380 193.00 |
DX Trade payables and related accounts | 2 160.00 | 1 823.00 | | 2 160.00 |
DY Tax and social security liabilities | 3 235.00 | 3 395.00 | | 3 235.00 |
EA Other liabilities | | 28 800.00 | | |
EC TOTAL (IV) | 740 940.00 | 789 367.00 | | 740 940.00 |
EE Grand total (I to V) | 1 012 570.00 | 2 261 537.00 | | 1 012 570.00 |
EG Accrued income and payables due within one year | | 551 661.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 96 000.00 | |
FJ Net sales | | | 96 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 596.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 100 596.00 | |
FW Other purchases and external expenses | | | 21 475.00 | |
FX Taxes, duties, and similar payments | | | 1 841.00 | |
FY Salaries and Wages | | | 74 118.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 83.00 | |
GF Total Operating Expenses (II) | | | 97 517.00 | |
GG - OPERATING RESULT (I - II) | | | 3 079.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 1 190 000.00 | |
GR Interest and similar expenses | | | 13 165.00 | |
GU Total financial expenses (VI) | | | 1 203 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 203 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 200 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 705.00 | | |
HD Total exceptional income (VII) | | 705.00 | | |
HE Exceptional expenses on management operations | 454.00 | | | 454.00 |
HH Total exceptional expenses (VIII) | 454.00 | | | 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -454.00 | 705.00 | | -454.00 |
HK Income tax | | 25.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 596.00 | 231 190.00 | | 100 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 301 136.00 | 110 999.00 | | 1 301 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 200 540.00 | 120 190.00 | | -1 200 540.00 |
| |
| 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 | 2 191 752.00 | | | 2 191 752.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 191 000.00 | |
I4 DECREASES Grand Total | | | 2 191 752.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 752.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 752.00 | | | 752.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 191 000.00 | | | 2 191 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 669.00 | 83.00 | | 669.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 669.00 | 83.00 | | 669.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
8K Other liabilities (including liabilities related to repo transactions) | 380 193.00 | 380 193.00 | | 380 193.00 |
VH Loans with a maturity of more than one year at origin | 355 353.00 | 117 648.00 | 237 705.00 | 355 353.00 |
VP Miscellaneous | 2 618.00 | | | 2 618.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 235.00 | 3 235.00 | | 3 235.00 |
VS Prepaid expenses | 539.00 | | | 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 157.00 | 3 157.00 | | 3 157.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 740 940.00 | 503 235.00 | 237 705.00 | 740 940.00 |
