| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 682.00 | 3 682.00 | | 3 682.00 |
BJ TOTAL (I) | 3 543 182.00 | 3 682.00 | 3 539 500.00 | 3 543 182.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 5 182 327.00 | | 5 182 327.00 | 5 182 327.00 |
CD Marketable securities | 1 981 805.00 | 184 825.00 | 1 796 979.00 | 1 981 805.00 |
CF Cash and cash equivalents | 31 960.00 | | 31 960.00 | 31 960.00 |
CJ TOTAL (II) | 7 196 393.00 | 184 825.00 | 7 011 567.00 | 7 196 393.00 |
CO Grand total (0 to V) | 10 739 575.00 | 188 507.00 | 10 551 067.00 | 10 739 575.00 |
CU Other investments | 3 539 500.00 | | 3 539 500.00 | 3 539 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 730 000.00 | | | 1 730 000.00 |
DD Legal reserve (1) | 173 000.00 | | | 173 000.00 |
DG Other reserves | 487 555.00 | | | 487 555.00 |
DH Retained earnings | 8 309 037.00 | | | 8 309 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -241 482.00 | | | -241 482.00 |
DL TOTAL (I) | 10 458 110.00 | | | 10 458 110.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 939.00 | | | 49 939.00 |
DX Trade payables and related accounts | 4 720.00 | | | 4 720.00 |
DY Tax and social security liabilities | 38 297.00 | | | 38 297.00 |
EC TOTAL (IV) | 92 957.00 | | | 92 957.00 |
EE Grand total (I to V) | 10 551 067.00 | | | 10 551 067.00 |
EG Accrued income and payables due within one year | 92 957.00 | | | 92 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 243 000.00 | | 243 000.00 | 243 000.00 |
FJ Net sales | 243 000.00 | | 243 000.00 | 243 000.00 |
FR Total operating income (I) | | | 243 000.00 | |
FW Other purchases and external expenses | | | 27 254.00 | |
FX Taxes, duties, and similar payments | | | 3 952.00 | |
FY Salaries and Wages | | | 185 774.00 | |
FZ Social Security Contributions | | | 94 351.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 311 381.00 | |
GG - OPERATING RESULT (I - II) | | | -68 381.00 | |
GI Supported loss or transferred profit (IV) | | | 11 685.00 | |
GL Other interest and similar income | | | 62 516.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 525.00 | |
GP Total financial income (V) | | | 65 041.00 | |
GQ Financial allocations to depreciation and provisions | | | 164 861.00 | |
GT Net expenses on sales of marketable securities | | | 62 304.00 | |
GU Total financial expenses (VI) | | | 227 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -162 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -242 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 708.00 | | | 708.00 |
HD Total exceptional income (VII) | 708.00 | | | 708.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 708.00 | | | 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 750.00 | | | 308 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 550 233.00 | | | 550 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -241 482.00 | | | -241 482.00 |
| |
| 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 | 3 543 182.00 | | | 3 543 182.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 539 500.00 | |
I4 DECREASES Grand Total | | | 3 543 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 682.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 682.00 | | | 3 682.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 539 500.00 | | | 3 539 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 682.00 | | | 3 682.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 682.00 | | | 3 682.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 22 488.00 | 164 861.00 | 2 525.00 | 22 488.00 |
7B Total provisions for depreciation | 22 488.00 | 164 861.00 | 2 525.00 | 22 488.00 |
7C Grand total | 22 488.00 | 164 861.00 | 2 525.00 | 22 488.00 |
UG - Financial | | 164 861.00 | 2 525.00 | |
| |
| 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 | 4 720.00 | 4 720.00 | | 4 720.00 |
8D Social Security and Other Social Organizations | 16 862.00 | 16 862.00 | | 16 862.00 |
VB VAT | 540.00 | 540.00 | | 540.00 |
VC Group and associates | 5 181 786.00 | 5 181 786.00 | | 5 181 786.00 |
VI Group and Associates | 49 939.00 | 49 939.00 | | 49 939.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 285.00 | 2 285.00 | | 2 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 182 327.00 | 5 182 327.00 | | 5 182 327.00 |
VW VAT | 19 149.00 | 19 149.00 | | 19 149.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 957.00 | 92 957.00 | | 92 957.00 |
