| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 531.00 | 531.00 | | 531.00 |
AT Other tangible assets | 12 593.00 | 11 631.00 | 962.00 | 12 593.00 |
BH Other financial assets | 29.00 | | 29.00 | 29.00 |
BJ TOTAL (I) | 88 503.00 | 37 662.00 | 50 841.00 | 88 503.00 |
BX Customers and related accounts | 30 485.00 | | 30 485.00 | 30 485.00 |
BZ Other receivables | 2 283 687.00 | 48 391.00 | 2 235 297.00 | 2 283 687.00 |
CD Marketable securities | 1 871 722.00 | 36 424.00 | 1 835 297.00 | 1 871 722.00 |
CF Cash and cash equivalents | 3 454 312.00 | | 3 454 312.00 | 3 454 312.00 |
CH Prepaid expenses | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 7 640 324.00 | 84 815.00 | 7 555 509.00 | 7 640 324.00 |
CO Grand total (0 to V) | 7 728 827.00 | 122 477.00 | 7 606 351.00 | 7 728 827.00 |
CU Other investments | 75 350.00 | 25 500.00 | 49 850.00 | 75 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 596 173.00 | | | 7 596 173.00 |
DD Legal reserve (1) | 258 000.00 | | | 258 000.00 |
DG Other reserves | 2 828 393.00 | | | 2 828 393.00 |
DH Retained earnings | -2 934 474.00 | | | -2 934 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -191 850.00 | | | -191 850.00 |
DL TOTAL (I) | 7 556 242.00 | | | 7 556 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 151.00 | | | 5 151.00 |
DX Trade payables and related accounts | 15 541.00 | | | 15 541.00 |
DY Tax and social security liabilities | 23 744.00 | | | 23 744.00 |
EA Other liabilities | 5 673.00 | | | 5 673.00 |
EC TOTAL (IV) | 50 109.00 | | | 50 109.00 |
EE Grand total (I to V) | 7 606 351.00 | | | 7 606 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 207.00 | | 10 207.00 | 10 207.00 |
FJ Net sales | 10 207.00 | | 10 207.00 | 10 207.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 581.00 | |
FR Total operating income (I) | | | 56 788.00 | |
FW Other purchases and external expenses | | | 72 994.00 | |
FX Taxes, duties, and similar payments | | | 9 758.00 | |
FY Salaries and Wages | | | 75 598.00 | |
FZ Social Security Contributions | | | 29 860.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 504.00 | |
GE Other Expenses | | | 45 581.00 | |
GF Total Operating Expenses (II) | | | 234 295.00 | |
GG - OPERATING RESULT (I - II) | | | -177 507.00 | |
GL Other interest and similar income | | | 33 859.00 | |
GO Net income from sales of marketable securities | | | 5 198.00 | |
GP Total financial income (V) | | | 42 057.00 | |
GQ Financial allocations to depreciation and provisions | | | 54 130.00 | |
GT Net expenses on sales of marketable securities | | | 3 488.00 | |
GU Total financial expenses (VI) | | | 57 617.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -193 067.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 586.00 | | | 1 586.00 |
HB Exceptional income from capital transactions | 104 533.00 | | | 104 533.00 |
HD Total exceptional income (VII) | 106 119.00 | | | 106 119.00 |
HE Exceptional expenses on management operations | 368.00 | | | 368.00 |
HF Exceptional expenses on capital transactions | 104 533.00 | | | 104 533.00 |
HH Total exceptional expenses (VIII) | 104 901.00 | | | 104 901.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 217.00 | | | 1 217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 964.00 | | | 204 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 396 814.00 | | | 396 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -191 850.00 | | | -191 850.00 |
| |
| 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 | 193 036.00 | | | 193 036.00 |
I3 DECREASES Total Financial Fixed Assets | | 104 533.00 | 75 379.00 | |
I4 DECREASES Grand Total | | 104 533.00 | 88 503.00 | |
IO DECREASES Total including other intangible assets | | | 531.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 593.00 | |
KD ACQUISITIONS Total including other intangible assets | 531.00 | | | 531.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 593.00 | | | 12 593.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 179 912.00 | | | 179 912.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 658.00 | 504.00 | | 11 658.00 |
PE DEPRECIATION Total including other intangible assets | 531.00 | | | 531.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 127.00 | 504.00 | | 11 127.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 45 581.00 | | 45 581.00 | 45 581.00 |
6X Other provisions for depreciation | 56 185.00 | 28 630.00 | | 56 185.00 |
7B Total provisions for depreciation | 101 767.00 | 54 130.00 | 45 581.00 | 101 767.00 |
7C Grand total | 101 767.00 | 54 130.00 | 45 581.00 | 101 767.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 45 581.00 | |
UG - Financial | | 54 130.00 | | |
| |
| 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 | 15 541.00 | 15 541.00 | | 15 541.00 |
8C Staff and Related Accounts | 1 871.00 | 1 871.00 | | 1 871.00 |
8D Social Security and Other Social Organizations | 9 966.00 | 9 966.00 | | 9 966.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 673.00 | 5 673.00 | | 5 673.00 |
UT Other financial assets | 29.00 | | 29.00 | 29.00 |
UX Other trade receivables | 30 485.00 | 30 485.00 | | 30 485.00 |
UZ Social Security, other social security organizations | 259.00 | 259.00 | | 259.00 |
VB VAT | 2 432.00 | 2 432.00 | | 2 432.00 |
VC Group and associates | 2 279 628.00 | 2 279 628.00 | | 2 279 628.00 |
VI Group and Associates | 5 151.00 | 5 151.00 | | 5 151.00 |
VM Income taxes | 1 368.00 | 1 368.00 | | 1 368.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 826.00 | 6 826.00 | | 6 826.00 |
VS Prepaid expenses | 118.00 | 118.00 | | 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 314 320.00 | 2 314 291.00 | 29.00 | 2 314 320.00 |
VW VAT | 5 081.00 | 5 081.00 | | 5 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 109.00 | 50 109.00 | | 50 109.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
