| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 900 524.00 | 602 299.00 | 2 298 225.00 | 2 900 524.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 88 593.00 | | 88 593.00 | 88 593.00 |
CF Cash and cash equivalents | 8 926.00 | | 8 926.00 | 8 926.00 |
CJ TOTAL (II) | 97 519.00 | | 97 519.00 | 97 519.00 |
CO Grand total (0 to V) | 2 998 043.00 | 602 299.00 | 2 395 744.00 | 2 998 043.00 |
CU Other investments | 2 900 524.00 | 602 299.00 | 2 298 225.00 | 2 900 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 021 500.00 | 1 021 500.00 | | 1 021 500.00 |
DD Legal reserve (1) | 102 150.00 | 102 150.00 | | 102 150.00 |
DG Other reserves | 44 992.00 | 44 992.00 | | 44 992.00 |
DH Retained earnings | 306 271.00 | 811 527.00 | | 306 271.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -107 938.00 | -505 256.00 | | -107 938.00 |
DL TOTAL (I) | 1 366 975.00 | 1 474 912.00 | | 1 366 975.00 |
DP Provisions for Risks | | 29 000.00 | | |
DR TOTAL (IV) | | 29 000.00 | | |
DX Trade payables and related accounts | 4 320.00 | 4 320.00 | | 4 320.00 |
DY Tax and social security liabilities | | 451.00 | | |
EA Other liabilities | 1 024 450.00 | 1 074 486.00 | | 1 024 450.00 |
EC TOTAL (IV) | 1 028 770.00 | 1 079 257.00 | | 1 028 770.00 |
EE Grand total (I to V) | 2 395 744.00 | 2 583 169.00 | | 2 395 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 081.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 22 081.00 | |
FV Inventory change (raw materials and supplies) | | | 31 492.00 | |
FW Other purchases and external expenses | | | | |
FY Salaries and Wages | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 492.00 | |
GG - OPERATING RESULT (I - II) | | | -9 411.00 | |
GQ Financial allocations to depreciation and provisions | | | 112 566.00 | |
GR Interest and similar expenses | | | 14 960.00 | |
GU Total financial expenses (VI) | | | 127 526.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -127 526.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -136 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 067.00 | | |
HC Reversals of provisions and transfers of expenses | 29 000.00 | | | 29 000.00 |
HD Total exceptional income (VII) | 29 000.00 | 1 067.00 | | 29 000.00 |
HG Exceptional depreciation and provisions | | 9 000.00 | | |
HH Total exceptional expenses (VIII) | | 9 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 000.00 | -7 933.00 | | 29 000.00 |
HK Income tax | | -7 762.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 081.00 | 28 971.00 | | 51 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 018.00 | 534 227.00 | | 159 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -107 938.00 | -505 256.00 | | -107 938.00 |
| |
| 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 | 2 900 524.00 | | | 2 900 524.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 900 524.00 | |
I4 DECREASES Grand Total | | | 2 900 524.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 900 524.00 | | | 2 900 524.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 29 000.00 | | 29 000.00 | 29 000.00 |
7B Total provisions for depreciation | 489 733.00 | 112 566.00 | | 489 733.00 |
7C Grand total | 518 733.00 | 112 566.00 | 29 000.00 | 518 733.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 112 566.00 | | |
UJ - Exceptional | | | 29 000.00 | |
| |
| 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 | 4 320.00 | 4 320.00 | | 4 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 006.00 | 1 006.00 | | 1 006.00 |
VB VAT | 1 027.00 | 1 027.00 | | 1 027.00 |
VI Group and Associates | 1 023 444.00 | 1 023 444.00 | | 1 023 444.00 |
VM Income taxes | 35 887.00 | 35 887.00 | | 35 887.00 |
VP Miscellaneous | 1 001.00 | 1 001.00 | | 1 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 50 678.00 | 50 678.00 | | 50 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 88 593.00 | 88 593.00 | | 88 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 028 770.00 | 1 028 770.00 | | 1 028 770.00 |
