| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 30 901.00 | 14 014.00 | 16 887.00 | 30 901.00 |
BJ TOTAL (I) | 1 289 363.00 | 555 689.00 | 733 674.00 | 1 289 363.00 |
CF Cash and cash equivalents | 1 000 177.00 | | 1 000 177.00 | 1 000 177.00 |
CJ TOTAL (II) | 1 000 177.00 | | 1 000 177.00 | 1 000 177.00 |
CO Grand total (0 to V) | 2 289 540.00 | 555 689.00 | 1 733 851.00 | 2 289 540.00 |
CU Other investments | 1 258 462.00 | 541 675.00 | 716 787.00 | 1 258 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 170 934.00 | 1 170 934.00 | | 1 170 934.00 |
DD Legal reserve (1) | 34 266.00 | 31 831.00 | | 34 266.00 |
DG Other reserves | 650 652.00 | 604 372.00 | | 650 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143 944.00 | 48 716.00 | | -143 944.00 |
DL TOTAL (I) | 1 711 908.00 | 1 855 852.00 | | 1 711 908.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 028.00 | 18 028.00 | | 18 028.00 |
DX Trade payables and related accounts | 966.00 | 1 786.00 | | 966.00 |
DY Tax and social security liabilities | 2 949.00 | 869.00 | | 2 949.00 |
EC TOTAL (IV) | 21 943.00 | 20 683.00 | | 21 943.00 |
EE Grand total (I to V) | 1 733 851.00 | 1 876 536.00 | | 1 733 851.00 |
EI Including equity loans | 18 028.00 | | | 18 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 896.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 942.00 | |
GF Total Operating Expenses (II) | | | 6 838.00 | |
GG - OPERATING RESULT (I - II) | | | -6 838.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 407 518.00 | |
GL Other interest and similar income | | | 4 213.00 | |
GP Total financial income (V) | | | 407 518.00 | |
GQ Financial allocations to depreciation and provisions | | | 541 675.00 | |
GU Total financial expenses (VI) | | | 541 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -140 995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 949.00 | 869.00 | | 2 949.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 518.00 | 56 489.00 | | 407 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 551 462.00 | 7 773.00 | | 551 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143 944.00 | 48 716.00 | | -143 944.00 |
| |
| 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 | 1 289 363.00 | | | 1 289 363.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 258 462.00 | |
I4 DECREASES Grand Total | | | 1 289 363.00 | |
IO DECREASES Total including other intangible assets | | | 30 901.00 | |
KD ACQUISITIONS Total including other intangible assets | 30 901.00 | | | 30 901.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 258 462.00 | | | 1 258 462.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 072.00 | 4 942.00 | | 9 072.00 |
PE DEPRECIATION Total including other intangible assets | 9 072.00 | 4 942.00 | | 9 072.00 |
| |
| 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 | 966.00 | 966.00 | | 966.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 028.00 | 18 028.00 | | 18 028.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 949.00 | 2 949.00 | | 2 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 943.00 | 21 943.00 | | 21 943.00 |
