| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 247 365.00 | | 247 365.00 | 247 365.00 |
BJ TOTAL (I) | 593 824.00 | | 593 824.00 | 593 824.00 |
BX Customers and related accounts | 184 135.00 | | 184 135.00 | 184 135.00 |
BZ Other receivables | 17 679.00 | | 17 679.00 | 17 679.00 |
CF Cash and cash equivalents | 31 211.00 | | 31 211.00 | 31 211.00 |
CH Prepaid expenses | 1 529.00 | | 1 529.00 | 1 529.00 |
CJ TOTAL (II) | 234 554.00 | | 234 554.00 | 234 554.00 |
CO Grand total (0 to V) | 828 379.00 | | 828 379.00 | 828 379.00 |
CU Other investments | 346 459.00 | | 346 459.00 | 346 459.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 650.00 | 20 000.00 | | 20 650.00 |
DB Share, merger, contribution premiums, etc. | 49 350.00 | | | 49 350.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 549 812.00 | 493 646.00 | | 549 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -117 221.00 | 56 166.00 | | -117 221.00 |
DL TOTAL (I) | 504 590.00 | 571 812.00 | | 504 590.00 |
DU Loans and Debts from Credit Institutions (3) | 110 175.00 | 167 768.00 | | 110 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 526.00 | 308 021.00 | | 111 526.00 |
DX Trade payables and related accounts | 10 816.00 | 10 935.00 | | 10 816.00 |
DY Tax and social security liabilities | 91 271.00 | 55 190.00 | | 91 271.00 |
EC TOTAL (IV) | 323 788.00 | 541 913.00 | | 323 788.00 |
EE Grand total (I to V) | 828 379.00 | 1 113 725.00 | | 828 379.00 |
EG Accrued income and payables due within one year | 272 958.00 | 436 616.00 | | 272 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 037.00 | |
FG Production sold - services | | | 392 549.00 | |
FJ Net sales | | | 395 586.00 | |
FQ Other income | | | 55.00 | |
FR Total operating income (I) | | | 395 640.00 | |
FS Purchases of goods (including customs duties) | | | 3 037.00 | |
FW Other purchases and external expenses | | | 71 085.00 | |
FX Taxes, duties, and similar payments | | | 3 156.00 | |
FY Salaries and Wages | | | 269 146.00 | |
FZ Social Security Contributions | | | 84 272.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 430 698.00 | |
GG - OPERATING RESULT (I - II) | | | -35 057.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GL Other interest and similar income | | | 18 268.00 | |
GP Total financial income (V) | | | 118 268.00 | |
GR Interest and similar expenses | | | 10 432.00 | |
GU Total financial expenses (VI) | | | 10 432.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107 836.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 779.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 190 000.00 | 13 000.00 | | 190 000.00 |
HH Total exceptional expenses (VIII) | 190 000.00 | 13 000.00 | | 190 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190 000.00 | -13 000.00 | | -190 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 513 908.00 | 282 294.00 | | 513 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 631 130.00 | 226 128.00 | | 631 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -117 221.00 | 56 166.00 | | -117 221.00 |
| |
| 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 | 1 003 076.00 | | | 1 003 076.00 |
I3 DECREASES Total Financial Fixed Assets | | 409 252.00 | 593 824.00 | |
I4 DECREASES Grand Total | | 409 252.00 | 593 824.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 003 076.00 | | | 1 003 076.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 111 526.00 | 111 526.00 | | 111 526.00 |
8B Suppliers and Related Accounts | 10 816.00 | 10 816.00 | | 10 816.00 |
UL Receivables related to investments | 247 365.00 | | 247 365.00 | 247 365.00 |
UX Other trade receivables | 184 135.00 | 184 135.00 | | 184 135.00 |
VH Loans with a maturity of more than one year at origin | 110 175.00 | 59 345.00 | 50 830.00 | 110 175.00 |
VK Loans repaid during the year | 57 553.00 | | | 57 553.00 |
VP Miscellaneous | 17 679.00 | 17 679.00 | | 17 679.00 |
VQ Other Taxes, Duties, and Similar Debts | 91 271.00 | 91 271.00 | | 91 271.00 |
VS Prepaid expenses | 1 529.00 | 1 529.00 | | 1 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450 708.00 | 203 343.00 | 247 365.00 | 450 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 323 788.00 | 272 958.00 | 50 830.00 | 323 788.00 |
