| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 327 729.00 | 61 500.00 | 3 266 229.00 | 3 327 729.00 |
BX Customers and related accounts | 2 343.00 | | 2 343.00 | 2 343.00 |
BZ Other receivables | 2 351 150.00 | 243 886.00 | 2 107 264.00 | 2 351 150.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 2 669.00 | | 2 669.00 | 2 669.00 |
CJ TOTAL (II) | 2 356 162.00 | 243 886.00 | 2 112 276.00 | 2 356 162.00 |
CO Grand total (0 to V) | 5 683 890.00 | 305 386.00 | 5 378 504.00 | 5 683 890.00 |
CU Other investments | 3 327 729.00 | 61 500.00 | 3 266 229.00 | 3 327 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500 000.00 | 4 500 000.00 | | 4 500 000.00 |
DB Share, merger, contribution premiums, etc. | 538 560.00 | 538 560.00 | | 538 560.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 87 791.00 | 87 791.00 | | 87 791.00 |
DH Retained earnings | -251 606.00 | -196 987.00 | | -251 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 200.00 | -54 619.00 | | -87 200.00 |
DL TOTAL (I) | 4 832 545.00 | 4 919 745.00 | | 4 832 545.00 |
DU Loans and Debts from Credit Institutions (3) | 13 894.00 | 2 678.00 | | 13 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 415 194.00 | 430 688.00 | | 415 194.00 |
DX Trade payables and related accounts | 32 832.00 | | | 32 832.00 |
DY Tax and social security liabilities | 12 040.00 | 8 015.00 | | 12 040.00 |
EB Prepaid income (2) | 72 000.00 | 96 000.00 | | 72 000.00 |
EC TOTAL (IV) | 545 960.00 | 537 381.00 | | 545 960.00 |
EE Grand total (I to V) | 5 378 504.00 | 5 457 126.00 | | 5 378 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 410.00 | | 85 410.00 | 85 410.00 |
FJ Net sales | 85 410.00 | | 85 410.00 | 85 410.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 85 410.00 | |
FW Other purchases and external expenses | | | 60 210.00 | |
FX Taxes, duties, and similar payments | | | 321.00 | |
FY Salaries and Wages | | | 21 953.00 | |
FZ Social Security Contributions | | | 21 788.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 104 274.00 | |
GG - OPERATING RESULT (I - II) | | | -18 863.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 66 036.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 66 036.00 | |
GQ Financial allocations to depreciation and provisions | | | 38 216.00 | |
GR Interest and similar expenses | | | 68 796.00 | |
GU Total financial expenses (VI) | | | 107 013.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -40 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -59 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 275 000.00 | | |
HD Total exceptional income (VII) | | 275 000.00 | | |
HF Exceptional expenses on capital transactions | 27 360.00 | 200 000.00 | | 27 360.00 |
HH Total exceptional expenses (VIII) | 27 360.00 | 200 000.00 | | 27 360.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -27 360.00 | 75 000.00 | | -27 360.00 |
HK Income tax | | 1 647.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 151 446.00 | 490 807.00 | | 151 446.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 646.00 | 545 426.00 | | 238 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 200.00 | -54 619.00 | | -87 200.00 |
| |
| 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 | 3 327 729.00 | | | 3 327 729.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 327 729.00 | |
I4 DECREASES Grand Total | | | 3 327 729.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 327 729.00 | | | 3 327 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 205 669.00 | 38 216.00 | | 205 669.00 |
7B Total provisions for depreciation | 267 169.00 | 38 216.00 | | 267 169.00 |
7C Grand total | 267 169.00 | 38 216.00 | | 267 169.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 32 832.00 | 32 832.00 | | 32 832.00 |
8C Staff and Related Accounts | 8 380.00 | 8 380.00 | | 8 380.00 |
8L Deferred income | 72 000.00 | 72 000.00 | | 72 000.00 |
UX Other trade receivables | 2 343.00 | 2 343.00 | | 2 343.00 |
VB VAT | 5 472.00 | 5 472.00 | | 5 472.00 |
VC Group and associates | 2 330 102.00 | 2 271 620.00 | 58 482.00 | 2 330 102.00 |
VH Loans with a maturity of more than one year at origin | 13 894.00 | 13 894.00 | | 13 894.00 |
VI Group and Associates | 415 194.00 | 415 194.00 | | 415 194.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 575.00 | 15 575.00 | | 15 575.00 |
VS Prepaid expenses | 2 669.00 | 2 669.00 | | 2 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 356 162.00 | 2 297 680.00 | 58 482.00 | 2 356 162.00 |
VW VAT | 3 660.00 | 3 660.00 | | 3 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 545 960.00 | 545 960.00 | | 545 960.00 |
