| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 613 553.00 | | 613 553.00 | 613 553.00 |
BJ TOTAL (I) | 994 553.00 | | 994 553.00 | 994 553.00 |
BX Customers and related accounts | 64 800.00 | | 64 800.00 | 64 800.00 |
BZ Other receivables | 360 954.00 | | 360 954.00 | 360 954.00 |
CF Cash and cash equivalents | 1 051 378.00 | | 1 051 378.00 | 1 051 378.00 |
CJ TOTAL (II) | 1 477 132.00 | | 1 477 132.00 | 1 477 132.00 |
CO Grand total (0 to V) | 2 471 685.00 | | 2 471 685.00 | 2 471 685.00 |
CU Other investments | 381 000.00 | | 381 000.00 | 381 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 66 454.00 | 66 454.00 | | 66 454.00 |
DB Share, merger, contribution premiums, etc. | 3 643 691.00 | 3 631 601.00 | | 3 643 691.00 |
DH Retained earnings | -620 975.00 | -365 911.00 | | -620 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 226 122.00 | -255 064.00 | | -1 226 122.00 |
DL TOTAL (I) | 1 863 048.00 | 3 077 080.00 | | 1 863 048.00 |
DU Loans and Debts from Credit Institutions (3) | | 150.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 584 688.00 | 603 886.00 | | 584 688.00 |
DX Trade payables and related accounts | 3 000.00 | 2 198.00 | | 3 000.00 |
DY Tax and social security liabilities | 20 949.00 | 26 776.00 | | 20 949.00 |
EC TOTAL (IV) | 608 638.00 | 633 011.00 | | 608 638.00 |
EE Grand total (I to V) | 2 471 685.00 | 3 710 091.00 | | 2 471 685.00 |
EG Accrued income and payables due within one year | 608 638.00 | 633 011.00 | | 608 638.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 150.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 000.00 | | 54 000.00 | 54 000.00 |
FJ Net sales | 54 000.00 | | 54 000.00 | 54 000.00 |
FR Total operating income (I) | | | 54 000.00 | |
FW Other purchases and external expenses | | | 8 980.00 | |
FX Taxes, duties, and similar payments | | | 1 396.00 | |
FY Salaries and Wages | | | 61 525.00 | |
FZ Social Security Contributions | | | 21 596.00 | |
GF Total Operating Expenses (II) | | | 93 497.00 | |
GG - OPERATING RESULT (I - II) | | | -39 497.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21 321.00 | |
GL Other interest and similar income | | | 2 054.00 | |
GP Total financial income (V) | | | 23 375.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 23 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 122.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 210 000.00 | 215 000.00 | | 1 210 000.00 |
HH Total exceptional expenses (VIII) | 1 210 000.00 | 215 000.00 | | 1 210 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 210 000.00 | -215 000.00 | | -1 210 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 77 375.00 | 54 866.00 | | 77 375.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 303 497.00 | 309 930.00 | | 1 303 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 226 122.00 | -255 064.00 | | -1 226 122.00 |
| |
| 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 | 1 290 382.00 | | 1 274 670.00 | 1 290 382.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 570 498.00 | 994 553.00 | |
I4 DECREASES Grand Total | | 1 570 498.00 | 994 553.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 290 382.00 | | 1 274 670.00 | 1 290 382.00 |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 301 300.00 | 301 300.00 | | 301 300.00 |
UL Receivables related to investments | 613 553.00 | | | 613 553.00 |
UX Other trade receivables | 64 800.00 | | | 64 800.00 |
VI Group and Associates | 283 388.00 | 283 388.00 | | 283 388.00 |
VP Miscellaneous | 360 954.00 | | | 360 954.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 949.00 | 20 949.00 | | 20 949.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 039 308.00 | 425 754.00 | 613 553.00 | 1 039 308.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 608 638.00 | 608 638.00 | | 608 638.00 |
