| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 14 008.00 | | 14 008.00 | 14 008.00 |
BH Other financial assets | 1 002 963.00 | 600 000.00 | 402 963.00 | 1 002 963.00 |
BJ TOTAL (I) | 2 244 480.00 | 900 000.00 | 1 344 480.00 | 2 244 480.00 |
BX Customers and related accounts | 2 880.00 | | 2 880.00 | 2 880.00 |
BZ Other receivables | 726 944.00 | | 726 944.00 | 726 944.00 |
CF Cash and cash equivalents | 10 323.00 | | 10 323.00 | 10 323.00 |
CJ TOTAL (II) | 740 147.00 | | 740 147.00 | 740 147.00 |
CO Grand total (0 to V) | 2 984 627.00 | 900 000.00 | 2 084 627.00 | 2 984 627.00 |
CU Other investments | 1 227 509.00 | 300 000.00 | 927 509.00 | 1 227 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 124.00 | | | 1 124.00 |
DG Other reserves | 1 119 435.00 | | | 1 119 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -405 037.00 | | | -405 037.00 |
DL TOTAL (I) | 725 522.00 | | | 725 522.00 |
DU Loans and Debts from Credit Institutions (3) | 15 173.00 | | | 15 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 333 462.00 | | | 1 333 462.00 |
DX Trade payables and related accounts | 10 470.00 | | | 10 470.00 |
EC TOTAL (IV) | 1 359 104.00 | | | 1 359 104.00 |
EE Grand total (I to V) | 2 084 627.00 | | | 2 084 627.00 |
EG Accrued income and payables due within one year | 1 359 104.00 | | | 1 359 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 400.00 | | 14 400.00 | 14 400.00 |
FJ Net sales | 14 400.00 | | 14 400.00 | 14 400.00 |
FR Total operating income (I) | | | 14 400.00 | |
FW Other purchases and external expenses | | | 20 466.00 | |
FX Taxes, duties, and similar payments | | | 509.00 | |
GF Total Operating Expenses (II) | | | 20 975.00 | |
GG - OPERATING RESULT (I - II) | | | -6 575.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 107 841.00 | |
GL Other interest and similar income | | | 36.00 | |
GP Total financial income (V) | | | 107 877.00 | |
GQ Financial allocations to depreciation and provisions | | | 500 000.00 | |
GR Interest and similar expenses | | | 13 442.00 | |
GU Total financial expenses (VI) | | | 513 442.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -405 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -412 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 000.00 | | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | | | 2 000.00 |
HF Exceptional expenses on capital transactions | 3 605.00 | | | 3 605.00 |
HH Total exceptional expenses (VIII) | 3 605.00 | | | 3 605.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 605.00 | | | -1 605.00 |
HK Income tax | -8 708.00 | | | -8 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 124 277.00 | | | 124 277.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 529 314.00 | | | 529 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -405 037.00 | | | -405 037.00 |
| |
| 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 | 2 245 326.00 | | 2 758.00 | 2 245 326.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 605.00 | 2 244 480.00 | |
I4 DECREASES Grand Total | | 3 605.00 | 2 244 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 245 326.00 | | 2 758.00 | 2 245 326.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 400 000.00 | 200 000.00 | | 400 000.00 |
7B Total provisions for depreciation | 400 000.00 | 500 000.00 | | 400 000.00 |
7C Grand total | 400 000.00 | 500 000.00 | | 400 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 500 000.00 | | |
| |
| 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 | 10 470.00 | 10 470.00 | | 10 470.00 |
UT Other financial assets | 1 002 963.00 | | 1 002 963.00 | 1 002 963.00 |
UX Other trade receivables | 2 880.00 | 2 880.00 | | 2 880.00 |
VB VAT | 2 628.00 | 2 628.00 | | 2 628.00 |
VC Group and associates | 702 376.00 | 702 376.00 | | 702 376.00 |
VH Loans with a maturity of more than one year at origin | 15 173.00 | 15 173.00 | | 15 173.00 |
VI Group and Associates | 1 333 462.00 | 1 333 462.00 | | 1 333 462.00 |
VK Loans repaid during the year | 59 989.00 | | | 59 989.00 |
VM Income taxes | 21 940.00 | 21 940.00 | | 21 940.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 732 787.00 | 729 824.00 | 1 002 963.00 | 1 732 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 359 104.00 | 1 359 104.00 | | 1 359 104.00 |
