| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 524.00 | 816.00 | 1 708.00 | 2 524.00 |
BD Other fixed assets | 335.00 | | 335.00 | 335.00 |
BJ TOTAL (I) | 731 410.00 | 100 816.00 | 630 594.00 | 731 410.00 |
BX Customers and related accounts | 1 336.00 | | 1 336.00 | 1 336.00 |
BZ Other receivables | 62 409.00 | | 62 409.00 | 62 409.00 |
CD Marketable securities | 109 614.00 | | 109 614.00 | 109 614.00 |
CF Cash and cash equivalents | 9 415.00 | | 9 415.00 | 9 415.00 |
CH Prepaid expenses | 3 979.00 | | 3 979.00 | 3 979.00 |
CJ TOTAL (II) | 186 755.00 | | 186 755.00 | 186 755.00 |
CO Grand total (0 to V) | 918 166.00 | 100 816.00 | 817 350.00 | 918 166.00 |
CU Other investments | 728 551.00 | 100 000.00 | 628 551.00 | 728 551.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 91 375.00 | 144 636.00 | | 91 375.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -56 512.00 | -53 260.00 | | -56 512.00 |
DK Regulated provisions | 28 550.00 | 28 550.00 | | 28 550.00 |
DL TOTAL (I) | 68 912.00 | 125 425.00 | | 68 912.00 |
DU Loans and Debts from Credit Institutions (3) | 84 484.00 | 150 886.00 | | 84 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 627 655.00 | 558 030.00 | | 627 655.00 |
DX Trade payables and related accounts | 9 891.00 | 9 182.00 | | 9 891.00 |
DY Tax and social security liabilities | 26 406.00 | 19 950.00 | | 26 406.00 |
EC TOTAL (IV) | 748 437.00 | 738 051.00 | | 748 437.00 |
EE Grand total (I to V) | 817 350.00 | 863 476.00 | | 817 350.00 |
EG Accrued income and payables due within one year | 733 083.00 | 654 287.00 | | 733 083.00 |
EI Including equity loans | 627 655.00 | | | 627 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 000.00 | | 84 000.00 | 84 000.00 |
FJ Net sales | 84 000.00 | | 84 000.00 | 84 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 218.00 | |
FQ Other income | | | 247.00 | |
FR Total operating income (I) | | | 86 465.00 | |
FW Other purchases and external expenses | | | 80 112.00 | |
FX Taxes, duties, and similar payments | | | 10 745.00 | |
FY Salaries and Wages | | | 101 563.00 | |
FZ Social Security Contributions | | | 36 729.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 816.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 229 969.00 | |
GG - OPERATING RESULT (I - II) | | | -143 504.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 75 487.00 | |
GL Other interest and similar income | | | 3 249.00 | |
GP Total financial income (V) | | | 78 736.00 | |
GR Interest and similar expenses | | | 7 048.00 | |
GU Total financial expenses (VI) | | | 7 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71 815.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | 6 000.00 | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | 6 000.00 | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | -6 000.00 | | -20.00 |
HK Income tax | -15 323.00 | -44 217.00 | | -15 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 202.00 | 94 162.00 | | 165 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 221 715.00 | 147 423.00 | | 221 715.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -56 512.00 | -53 260.00 | | -56 512.00 |
| |
| 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 | 728 886.00 | | 2 525.00 | 728 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 728 886.00 | |
I4 DECREASES Grand Total | | | 731 411.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 525.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 525.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 728 886.00 | | | 728 886.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 816.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 816.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 28 550.00 | | | 28 550.00 |
7B Total provisions for depreciation | 100 000.00 | | | 100 000.00 |
7C Grand total | 128 550.00 | | | 128 550.00 |
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 | 9 891.00 | 9 891.00 | | 9 891.00 |
8C Staff and Related Accounts | 6 848.00 | 6 848.00 | | 6 848.00 |
8D Social Security and Other Social Organizations | 9 792.00 | 9 792.00 | | 9 792.00 |
UX Other trade receivables | 1 337.00 | 1 337.00 | | 1 337.00 |
VB VAT | 873.00 | 873.00 | | 873.00 |
VC Group and associates | 44 942.00 | 44 942.00 | | 44 942.00 |
VG Loans with a maturity of up to one year at origin | 2 009.00 | 2 009.00 | | 2 009.00 |
VH Loans with a maturity of more than one year at origin | 82 476.00 | 67 121.00 | 15 355.00 | 82 476.00 |
VI Group and Associates | 627 656.00 | 627 655.00 | | 627 656.00 |
VK Loans repaid during the year | 64 824.00 | | | 64 824.00 |
VM Income taxes | 12 983.00 | 12 983.00 | | 12 983.00 |
VP Miscellaneous | 3 199.00 | 3 199.00 | | 3 199.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 463.00 | 4 463.00 | | 4 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 412.00 | 412.00 | | 412.00 |
VS Prepaid expenses | 3 980.00 | 3 980.00 | | 3 980.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 726.00 | 67 726.00 | | 67 726.00 |
VW VAT | 5 304.00 | 5 304.00 | | 5 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 748 438.00 | 733 083.00 | 15 355.00 | 748 438.00 |
