| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 10 500.00 | | 10 500.00 | 10 500.00 |
BJ TOTAL (I) | 2 301 889.00 | 1 000 000.00 | 1 301 889.00 | 2 301 889.00 |
BX Customers and related accounts | 22 589.00 | | 22 589.00 | 22 589.00 |
BZ Other receivables | 46 589.00 | | 46 589.00 | 46 589.00 |
CF Cash and cash equivalents | 23 285.00 | | 23 285.00 | 23 285.00 |
CJ TOTAL (II) | 92 463.00 | | 92 463.00 | 92 463.00 |
CO Grand total (0 to V) | 2 394 352.00 | 1 000 000.00 | 1 394 352.00 | 2 394 352.00 |
CU Other investments | 2 291 389.00 | 1 000 000.00 | 1 291 389.00 | 2 291 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | | | 700 000.00 |
DD Legal reserve (1) | 39 375.00 | | | 39 375.00 |
DH Retained earnings | 402 381.00 | | | 402 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -538 091.00 | | | -538 091.00 |
DK Regulated provisions | 291 389.00 | | | 291 389.00 |
DL TOTAL (I) | 895 055.00 | | | 895 055.00 |
DS Convertible Bond Issues | 100 000.00 | | | 100 000.00 |
DT Other Bond Issues | 3 771.00 | | | 3 771.00 |
DU Loans and Debts from Credit Institutions (3) | 142 473.00 | | | 142 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 732.00 | | | 152 732.00 |
DX Trade payables and related accounts | 84 710.00 | | | 84 710.00 |
DY Tax and social security liabilities | 14 702.00 | | | 14 702.00 |
EA Other liabilities | 910.00 | | | 910.00 |
EC TOTAL (IV) | 499 297.00 | | | 499 297.00 |
EE Grand total (I to V) | 1 394 352.00 | | | 1 394 352.00 |
EG Accrued income and payables due within one year | 399 297.00 | | | 399 297.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 89.00 | | | 89.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 000.00 | | 135 000.00 | 135 000.00 |
FJ Net sales | 135 000.00 | | 135 000.00 | 135 000.00 |
FR Total operating income (I) | | | 135 000.00 | |
FW Other purchases and external expenses | | | 29 389.00 | |
FX Taxes, duties, and similar payments | | | 2 243.00 | |
FY Salaries and Wages | | | 76 776.00 | |
FZ Social Security Contributions | | | 30 337.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 138 753.00 | |
GG - OPERATING RESULT (I - II) | | | -3 753.00 | |
GQ Financial allocations to depreciation and provisions | | | 500 000.00 | |
GR Interest and similar expenses | | | 34 338.00 | |
GU Total financial expenses (VI) | | | 534 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -534 338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -538 091.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 135 000.00 | | | 135 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 673 091.00 | | | 673 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -538 091.00 | | | -538 091.00 |
| |
| 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 | 2 301 889.00 | | | 2 301 889.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 301 889.00 | |
I4 DECREASES Grand Total | | | 2 301 889.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 301 889.00 | | | 2 301 889.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 291 389.00 | | | 291 389.00 |
7B Total provisions for depreciation | 500 000.00 | 500 000.00 | | 500 000.00 |
7C Grand total | 791 389.00 | 500 000.00 | | 791 389.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 500 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 100 000.00 | | 100 000.00 | 100 000.00 |
7Z Other gross bonds with a maturity of up to one year | 3 771.00 | 3 771.00 | | 3 771.00 |
8B Suppliers and Related Accounts | 84 710.00 | 84 710.00 | | 84 710.00 |
8D Social Security and Other Social Organizations | 7 413.00 | 7 413.00 | | 7 413.00 |
8K Other liabilities (including liabilities related to repo transactions) | 910.00 | 910.00 | | 910.00 |
UT Other financial assets | 10 500.00 | | 10 500.00 | 10 500.00 |
UX Other trade receivables | 22 589.00 | 22 589.00 | | 22 589.00 |
VB VAT | 1 620.00 | 1 620.00 | | 1 620.00 |
VG Loans with a maturity of up to one year at origin | 89.00 | 89.00 | | 89.00 |
VH Loans with a maturity of more than one year at origin | 142 384.00 | 142 384.00 | | 142 384.00 |
VI Group and Associates | 152 732.00 | 152 732.00 | | 152 732.00 |
VK Loans repaid during the year | 50 961.00 | | | 50 961.00 |
VM Income taxes | 44 969.00 | 44 969.00 | | 44 969.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 274.00 | 1 274.00 | | 1 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 678.00 | 69 178.00 | 10 500.00 | 79 678.00 |
VW VAT | 6 015.00 | 6 015.00 | | 6 015.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 499 297.00 | 399 297.00 | 100 000.00 | 499 297.00 |
