| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 26 260.00 | 18 844.00 | 7 416.00 | 26 260.00 |
AT Other tangible assets | 624.00 | 624.00 | | 624.00 |
BB Receivables related to investments | 381 166.00 | | 381 166.00 | 381 166.00 |
BJ TOTAL (I) | 865 374.00 | 19 468.00 | 845 907.00 | 865 374.00 |
BX Customers and related accounts | 36 000.00 | | 36 000.00 | 36 000.00 |
BZ Other receivables | 10 905.00 | | 10 905.00 | 10 905.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 1 763.00 | | 1 763.00 | 1 763.00 |
CJ TOTAL (II) | 48 698.00 | | 48 698.00 | 48 698.00 |
CO Grand total (0 to V) | 914 072.00 | 19 468.00 | 894 605.00 | 914 072.00 |
CU Other investments | 457 324.00 | | 457 324.00 | 457 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 774 865.00 | 879 157.00 | | 774 865.00 |
DH Retained earnings | | 1.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -58 024.00 | 38 567.00 | | -58 024.00 |
DL TOTAL (I) | 758 091.00 | 958 973.00 | | 758 091.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 927.00 | 68.00 | | 42 927.00 |
DX Trade payables and related accounts | 18 360.00 | 11 400.00 | | 18 360.00 |
DY Tax and social security liabilities | 72 197.00 | 57 107.00 | | 72 197.00 |
EA Other liabilities | 3 030.00 | 2 855.00 | | 3 030.00 |
EC TOTAL (IV) | 136 513.00 | 71 430.00 | | 136 513.00 |
EE Grand total (I to V) | 894 605.00 | 1 030 404.00 | | 894 605.00 |
EG Accrued income and payables due within one year | 136 513.00 | 71 430.00 | | 136 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 195 000.00 | |
FJ Net sales | | | 195 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 140.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 200 143.00 | |
FW Other purchases and external expenses | | | 12 364.00 | |
FX Taxes, duties, and similar payments | | | 1 841.00 | |
FY Salaries and Wages | | | 132 140.00 | |
FZ Social Security Contributions | | | 72 610.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 176.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 221 132.00 | |
GG - OPERATING RESULT (I - II) | | | -20 989.00 | |
GH Attributed profit or transferred loss (III) | | | 47 296.00 | |
GI Supported loss or transferred profit (IV) | | | 84 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -58 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 9 088.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 247 438.00 | 247 141.00 | | 247 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 305 462.00 | 208 574.00 | | 305 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -58 024.00 | 38 567.00 | | -58 024.00 |
| |
| 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 | 1 002 409.00 | | | 1 002 409.00 |
I3 DECREASES Total Financial Fixed Assets | | | 838 490.00 | |
I4 DECREASES Grand Total | | | 865 374.00 | |
IO DECREASES Total including other intangible assets | | | 26 260.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 624.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 260.00 | | | 26 260.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 624.00 | | | 624.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 975 524.00 | | | 975 524.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 292.00 | 2 176.00 | | 17 292.00 |
PE DEPRECIATION Total including other intangible assets | 16 668.00 | 2 176.00 | | 16 668.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 624.00 | | | 624.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 42 927.00 | 42 927.00 | | 42 927.00 |
8B Suppliers and Related Accounts | 18 360.00 | 18 360.00 | | 18 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 030.00 | 3 030.00 | | 3 030.00 |
UL Receivables related to investments | 381 166.00 | | 381 166.00 | 381 166.00 |
UX Other trade receivables | 36 000.00 | 36 000.00 | | 36 000.00 |
VP Miscellaneous | 10 905.00 | 10 905.00 | | 10 905.00 |
VQ Other Taxes, Duties, and Similar Debts | 72 197.00 | 72 197.00 | | 72 197.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 428 071.00 | 46 905.00 | 381 166.00 | 428 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 513.00 | 136 513.00 | | 136 513.00 |
