| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 087.00 | 3 087.00 | | 3 087.00 |
AP Buildings | 3 338.00 | 1 300.00 | 2 038.00 | 3 338.00 |
AT Other tangible assets | 13 049.00 | 9 944.00 | 3 105.00 | 13 049.00 |
BB Receivables related to investments | 1 149 088.00 | | 1 149 088.00 | 1 149 088.00 |
BH Other financial assets | 7 618.00 | | 7 618.00 | 7 618.00 |
BJ TOTAL (I) | 1 526 180.00 | 34 331.00 | 1 491 849.00 | 1 526 180.00 |
BX Customers and related accounts | 266 185.00 | | 266 185.00 | 266 185.00 |
BZ Other receivables | 3 358.00 | | 3 358.00 | 3 358.00 |
CF Cash and cash equivalents | 3 473.00 | | 3 473.00 | 3 473.00 |
CH Prepaid expenses | 8 420.00 | | 8 420.00 | 8 420.00 |
CJ TOTAL (II) | 281 436.00 | | 281 436.00 | 281 436.00 |
CO Grand total (0 to V) | 1 807 616.00 | 34 331.00 | 1 773 285.00 | 1 807 616.00 |
CP Shares due in less than one year | 1 156 706.00 | | | 1 156 706.00 |
CU Other investments | 350 000.00 | 20 000.00 | 330 000.00 | 350 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 350 000.00 | 1 350 000.00 | | 1 350 000.00 |
DB Share, merger, contribution premiums, etc. | 230 766.00 | 230 766.00 | | 230 766.00 |
DD Legal reserve (1) | 295.00 | 295.00 | | 295.00 |
DG Other reserves | 4 865.00 | 4 865.00 | | 4 865.00 |
DH Retained earnings | -159 896.00 | -26 007.00 | | -159 896.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -79 565.00 | -133 889.00 | | -79 565.00 |
DL TOTAL (I) | 1 346 464.00 | 1 426 029.00 | | 1 346 464.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 21.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 303 075.00 | 303 075.00 | | 303 075.00 |
DX Trade payables and related accounts | 22 130.00 | 23 298.00 | | 22 130.00 |
DY Tax and social security liabilities | 101 595.00 | 106 106.00 | | 101 595.00 |
EC TOTAL (IV) | 426 821.00 | 432 499.00 | | 426 821.00 |
EE Grand total (I to V) | 1 773 285.00 | 1 858 529.00 | | 1 773 285.00 |
EG Accrued income and payables due within one year | 426 821.00 | 432 499.00 | | 426 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 308 821.00 | | 308 821.00 | 308 821.00 |
FJ Net sales | 308 821.00 | | 308 821.00 | 308 821.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 308 830.00 | |
FW Other purchases and external expenses | | | 73 105.00 | |
FX Taxes, duties, and similar payments | | | 3 915.00 | |
FY Salaries and Wages | | | 160 795.00 | |
FZ Social Security Contributions | | | 68 034.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 274.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 308 182.00 | |
GG - OPERATING RESULT (I - II) | | | 647.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 161.00 | |
GL Other interest and similar income | | | 14.00 | |
GM Reversals of provisions and transfers of expenses | | | 160 000.00 | |
GP Total financial income (V) | | | 250 175.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 000.00 | |
GR Interest and similar expenses | | | 310 343.00 | |
GU Total financial expenses (VI) | | | 330 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 68.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 68.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -68.00 | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 559 005.00 | 447 980.00 | | 559 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 638 570.00 | 581 869.00 | | 638 570.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -79 565.00 | -133 889.00 | | -79 565.00 |
| |
| 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 | 1 702 202.00 | | 543 478.00 | 1 702 202.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 087.00 | | | 3 087.00 |
I4 DECREASES Grand Total | | 719 500.00 | 1 526 180.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 087.00 | |
IO DECREASES Total including other intangible assets | | | 16 387.00 | |
IY DECREASES Total Tangible Fixed Assets | | 719 500.00 | 1 506 706.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 387.00 | | | 16 387.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 682 728.00 | | 543 478.00 | 1 682 728.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 057.00 | 2 274.00 | | 12 057.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 087.00 | | | 3 087.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 970.00 | 2 274.00 | | 8 970.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 160 000.00 | | 160 000.00 | 160 000.00 |
7B Total provisions for depreciation | 160 000.00 | 20 000.00 | 160 000.00 | 160 000.00 |
7C Grand total | 160 000.00 | 20 000.00 | 160 000.00 | 160 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 20 000.00 | 160 000.00 | |
| |
| 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 | 22 130.00 | 22 130.00 | | 22 130.00 |
8C Staff and Related Accounts | 22 980.00 | 22 980.00 | 1.00 | 22 980.00 |
8D Social Security and Other Social Organizations | 19 873.00 | 19 873.00 | | 19 873.00 |
UL Receivables related to investments | 1 149 088.00 | 1 149 088.00 | | 1 149 088.00 |
UT Other financial assets | 7 618.00 | 7 618.00 | | 7 618.00 |
UX Other trade receivables | 266 185.00 | 266 185.00 | | 266 185.00 |
VB VAT | 1 418.00 | 1 418.00 | | 1 418.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VI Group and Associates | 303 075.00 | 303 075.00 | | 303 075.00 |
VM Income taxes | 1 787.00 | 1 787.00 | | 1 787.00 |
VQ Other Taxes, Duties, and Similar Debts | 204.00 | 204.00 | | 204.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 154.00 | 154.00 | | 154.00 |
VS Prepaid expenses | 8 420.00 | 8 420.00 | | 8 420.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 434 669.00 | 1 434 669.00 | | 1 434 669.00 |
VW VAT | 58 538.00 | 58 538.00 | | 58 538.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 426 821.00 | 426 821.00 | | 426 821.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
