| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 67 432.00 | 53 647.00 | 13 785.00 | 67 432.00 |
BB Receivables related to investments | 2 143 000.00 | 1 963 000.00 | 180 000.00 | 2 143 000.00 |
BJ TOTAL (I) | 2 210 432.00 | 2 016 647.00 | 193 786.00 | 2 210 432.00 |
BX Customers and related accounts | 220 800.00 | | 220 800.00 | 220 800.00 |
BZ Other receivables | 335 730.00 | | 335 730.00 | 335 730.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 39 560.00 | | 39 560.00 | 39 560.00 |
CJ TOTAL (II) | 696 091.00 | | 696 091.00 | 696 091.00 |
CO Grand total (0 to V) | 2 906 523.00 | 2 016 647.00 | 889 876.00 | 2 906 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 143 000.00 | 2 143 000.00 | | 2 143 000.00 |
DD Legal reserve (1) | 7 119.00 | 6 827.00 | | 7 119.00 |
DG Other reserves | 134 840.00 | 129 305.00 | | 134 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 960 541.00 | 5 827.00 | | -1 960 541.00 |
DL TOTAL (I) | 324 418.00 | 2 284 959.00 | | 324 418.00 |
DU Loans and Debts from Credit Institutions (3) | 77.00 | 724.00 | | 77.00 |
DV Miscellaneous Loans and Financial Debts (4) | 509 809.00 | 513 100.00 | | 509 809.00 |
DX Trade payables and related accounts | 4 452.00 | 4 444.00 | | 4 452.00 |
DY Tax and social security liabilities | 51 120.00 | 57 375.00 | | 51 120.00 |
EC TOTAL (IV) | 565 458.00 | 575 643.00 | | 565 458.00 |
EE Grand total (I to V) | 889 876.00 | 2 860 602.00 | | 889 876.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 139 000.00 | |
FJ Net sales | | | 139 000.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 139 007.00 | |
FW Other purchases and external expenses | | | 7 866.00 | |
FX Taxes, duties, and similar payments | | | 6 540.00 | |
FY Salaries and Wages | | | 80 104.00 | |
FZ Social Security Contributions | | | 31 119.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 416.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 139 047.00 | |
GG - OPERATING RESULT (I - II) | | | -40.00 | |
GP Total financial income (V) | | | 5 500.00 | |
GU Total financial expenses (VI) | | | 1 963 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 957 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 957 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 170.00 | 178.00 | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | -178.00 | | -170.00 |
HK Income tax | 2 831.00 | 2.00 | | 2 831.00 |
HL TOTAL REVENUE (I + III + V + VII) | 144 507.00 | 160 505.00 | | 144 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 105 048.00 | 154 678.00 | | 2 105 048.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 960 541.00 | 5 827.00 | | -1 960 541.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 231.00 | 13 416.00 | | 40 231.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 231.00 | 13 416.00 | | 40 231.00 |
| |
| 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 | 4 452.00 | 4 452.00 | | 4 452.00 |
8K Other liabilities (including liabilities related to repo transactions) | 509 809.00 | 509 809.00 | | 509 809.00 |
VG Loans with a maturity of up to one year at origin | 77.00 | 77.00 | | 77.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 120.00 | 51 120.00 | | 51 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 556 530.00 | 556 530.00 | | 556 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 565 458.00 | 565 458.00 | | 565 458.00 |
