| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 938 937.00 | 6 938 937.00 | | 6 938 937.00 |
BJ TOTAL (I) | 6 999 079.00 | 6 938 937.00 | 60 141.00 | 6 999 079.00 |
BZ Other receivables | 1 366 272.00 | 302 329.00 | 1 063 943.00 | 1 366 272.00 |
CF Cash and cash equivalents | 5 965.00 | | 5 965.00 | 5 965.00 |
CJ TOTAL (II) | 1 372 237.00 | 302 329.00 | 1 069 908.00 | 1 372 237.00 |
CO Grand total (0 to V) | 8 371 316.00 | 7 241 266.00 | 1 130 049.00 | 8 371 316.00 |
CU Other investments | 60 141.00 | | 60 141.00 | 60 141.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 498.00 | 155 498.00 | | 155 498.00 |
DD Legal reserve (1) | 15 550.00 | 15 550.00 | | 15 550.00 |
DH Retained earnings | 227 157.00 | 233 285.00 | | 227 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 225.00 | -6 128.00 | | -11 225.00 |
DL TOTAL (I) | 386 981.00 | 398 205.00 | | 386 981.00 |
DV Miscellaneous Loans and Financial Debts (4) | 737 444.00 | 717 225.00 | | 737 444.00 |
DX Trade payables and related accounts | 5 625.00 | 5 625.00 | | 5 625.00 |
EC TOTAL (IV) | 743 069.00 | 722 850.00 | | 743 069.00 |
EE Grand total (I to V) | 1 130 049.00 | 1 121 055.00 | | 1 130 049.00 |
EI Including equity loans | 737 444.00 | | | 737 444.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 497.00 | 1 497.00 | |
FJ Net sales | | 1 497.00 | 1 497.00 | |
FR Total operating income (I) | | | 1 497.00 | |
FW Other purchases and external expenses | | | 10 436.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 10 512.00 | |
GG - OPERATING RESULT (I - II) | | | -9 015.00 | |
GR Interest and similar expenses | | | 6 574.00 | |
GU Total financial expenses (VI) | | | 6 574.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 365.00 | -3 064.00 | | -4 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 497.00 | 6 054.00 | | 1 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 722.00 | 12 182.00 | | 12 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 225.00 | -6 128.00 | | -11 225.00 |
| |
| 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 | 6 999 079.00 | | | 6 999 079.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60 141.00 | |
I4 DECREASES Grand Total | | | 6 999 079.00 | |
IO DECREASES Total including other intangible assets | | | 6 938 937.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 938 937.00 | | | 6 938 937.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 141.00 | | | 60 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 938 937.00 | | | 6 938 937.00 |
PE DEPRECIATION Total including other intangible assets | 6 938 937.00 | | | 6 938 937.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 302 329.00 | | | 302 329.00 |
7B Total provisions for depreciation | 302 329.00 | | | 302 329.00 |
7C Grand total | 302 329.00 | | | 302 329.00 |
| |
| 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 | 5 625.00 | 5 625.00 | | 5 625.00 |
VB VAT | 1 714.00 | 1 714.00 | | 1 714.00 |
VC Group and associates | 1 020 214.00 | 1 020 214.00 | | 1 020 214.00 |
VI Group and Associates | 737 444.00 | 737 444.00 | | 737 444.00 |
VM Income taxes | 42 015.00 | 42 015.00 | | 42 015.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 302 329.00 | 302 329.00 | | 302 329.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 366 272.00 | 1 366 272.00 | | 1 366 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 743 069.00 | 743 069.00 | | 743 069.00 |
