| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 800.00 | 800.00 | | 800.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 538 530.00 | 800.00 | 537 730.00 | 538 530.00 |
BZ Other receivables | 87 994.00 | | 87 994.00 | 87 994.00 |
CF Cash and cash equivalents | 123 300.00 | | 123 300.00 | 123 300.00 |
CH Prepaid expenses | 498.00 | | 498.00 | 498.00 |
CJ TOTAL (II) | 211 792.00 | | 211 792.00 | 211 792.00 |
CO Grand total (0 to V) | 750 323.00 | 800.00 | 749 523.00 | 750 323.00 |
CP Shares due in less than one year | 600.00 | | | 600.00 |
CU Other investments | 537 130.00 | | 537 130.00 | 537 130.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 000.00 | 255 000.00 | | 255 000.00 |
DD Legal reserve (1) | 25 500.00 | 25 500.00 | | 25 500.00 |
DE Statutory or contractual reserves | 129 117.00 | 154 617.00 | | 129 117.00 |
DH Retained earnings | -19 261.00 | | | -19 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 615.00 | -19 261.00 | | -14 615.00 |
DK Regulated provisions | 17 115.00 | 17 115.00 | | 17 115.00 |
DL TOTAL (I) | 392 856.00 | 432 971.00 | | 392 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327 353.00 | 343 207.00 | | 327 353.00 |
DX Trade payables and related accounts | 2 707.00 | 1 947.00 | | 2 707.00 |
DY Tax and social security liabilities | 18 806.00 | 25 994.00 | | 18 806.00 |
EA Other liabilities | 7 800.00 | | | 7 800.00 |
EC TOTAL (IV) | 356 667.00 | 371 147.00 | | 356 667.00 |
EE Grand total (I to V) | 749 523.00 | 804 118.00 | | 749 523.00 |
EG Accrued income and payables due within one year | 356 667.00 | 371 147.00 | | 356 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 172 000.00 | | 172 000.00 | 172 000.00 |
FJ Net sales | 172 000.00 | | 172 000.00 | 172 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 172 004.00 | |
FW Other purchases and external expenses | | | 22 788.00 | |
FX Taxes, duties, and similar payments | | | 14 078.00 | |
FY Salaries and Wages | | | 132 513.00 | |
FZ Social Security Contributions | | | 57 400.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 226 804.00 | |
GG - OPERATING RESULT (I - II) | | | -54 799.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 38 600.00 | |
GL Other interest and similar income | | | 2 800.00 | |
GP Total financial income (V) | | | 41 400.00 | |
GR Interest and similar expenses | | | 3 058.00 | |
GU Total financial expenses (VI) | | | 3 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 200.00 | | |
A2 TOTAL ASSETS | 33 364.00 | 43 459.00 | | 33 364.00 |
HA Exceptional income from management transactions | 1 149.00 | 865.00 | | 1 149.00 |
HD Total exceptional income (VII) | 1 149.00 | 865.00 | | 1 149.00 |
HE Exceptional expenses on management operations | | 912.00 | | |
HF Exceptional expenses on capital transactions | 787.00 | 2 000.00 | | 787.00 |
HH Total exceptional expenses (VIII) | 787.00 | 2 912.00 | | 787.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 362.00 | -2 047.00 | | 362.00 |
HK Income tax | -1 480.00 | -2 147.00 | | -1 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 554.00 | 190 199.00 | | 214 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 169.00 | 209 459.00 | | 229 169.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 615.00 | -19 261.00 | | -14 615.00 |
| |
| 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 | 539 040.00 | | | 539 040.00 |
I3 DECREASES Total Financial Fixed Assets | | 510.00 | 537 730.00 | |
I4 DECREASES Grand Total | | 510.00 | 538 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 800.00 | | | 800.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 538 240.00 | | | 538 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 778.00 | 22.00 | | 778.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 778.00 | 22.00 | | 778.00 |
| |
| 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 | 2 707.00 | 2 707.00 | | 2 707.00 |
8C Staff and Related Accounts | 5 660.00 | 5 660.00 | | 5 660.00 |
8D Social Security and Other Social Organizations | 9 462.00 | 9 462.00 | | 9 462.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 800.00 | 7 800.00 | | 7 800.00 |
UT Other financial assets | 600.00 | 600.00 | | 600.00 |
VB VAT | 4 415.00 | 4 415.00 | | 4 415.00 |
VC Group and associates | 60 355.00 | 60 355.00 | | 60 355.00 |
VI Group and Associates | 327 186.00 | 327 186.00 | | 327 186.00 |
VM Income taxes | 23 057.00 | 23 057.00 | | 23 057.00 |
VQ Other Taxes, Duties, and Similar Debts | 677.00 | 677.00 | | 677.00 |
VS Prepaid expenses | 498.00 | 498.00 | | 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 925.00 | 88 925.00 | | 88 925.00 |
VW VAT | 3 007.00 | 3 007.00 | | 3 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 356 500.00 | 356 500.00 | | 356 500.00 |
