| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 488 476.00 | 244 238.00 | 244 238.00 | 488 476.00 |
BJ TOTAL (I) | 1 095 986.00 | 244 238.00 | 851 748.00 | 1 095 986.00 |
BZ Other receivables | 313 115.00 | | 313 115.00 | 313 115.00 |
CF Cash and cash equivalents | 310 158.00 | | 310 158.00 | 310 158.00 |
CJ TOTAL (II) | 623 273.00 | | 623 273.00 | 623 273.00 |
CO Grand total (0 to V) | 1 719 259.00 | 244 238.00 | 1 475 021.00 | 1 719 259.00 |
CU Other investments | 607 510.00 | | 607 510.00 | 607 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 105 000.00 | 1 105 000.00 | | 1 105 000.00 |
DH Retained earnings | -179 840.00 | -126 351.00 | | -179 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 035.00 | -53 489.00 | | -24 035.00 |
DL TOTAL (I) | 901 125.00 | 925 160.00 | | 901 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5 450.00 | | |
DX Trade payables and related accounts | 13 590.00 | 13 410.00 | | 13 590.00 |
DY Tax and social security liabilities | 681.00 | 1 288.00 | | 681.00 |
DZ Fixed asset liabilities and related accounts | 337 449.00 | 386 069.00 | | 337 449.00 |
EA Other liabilities | 222 176.00 | | | 222 176.00 |
EC TOTAL (IV) | 573 895.00 | 406 218.00 | | 573 895.00 |
EE Grand total (I to V) | 1 475 021.00 | 1 331 378.00 | | 1 475 021.00 |
EG Accrued income and payables due within one year | 573 895.00 | 406 218.00 | | 573 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 186.00 | |
FX Taxes, duties, and similar payments | | | 325.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 886.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 848.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 76 256.00 | |
GG - OPERATING RESULT (I - II) | | | -76 256.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 621.00 | |
GL Other interest and similar income | | | 3 163.00 | |
GP Total financial income (V) | | | 51 784.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 51 784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 437.00 | | | 437.00 |
HB Exceptional income from capital transactions | | 38.00 | | |
HD Total exceptional income (VII) | 437.00 | 38.00 | | 437.00 |
HF Exceptional expenses on capital transactions | | 38.00 | | |
HH Total exceptional expenses (VIII) | | 38.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 437.00 | | | 437.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 221.00 | 47 570.00 | | 52 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 256.00 | 101 059.00 | | 76 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 035.00 | -53 489.00 | | -24 035.00 |
| |
| 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 | 1 088 486.00 | | 7 500.00 | 1 088 486.00 |
I3 DECREASES Total Financial Fixed Assets | | | 607 510.00 | |
I4 DECREASES Grand Total | | | 1 095 986.00 | |
IO DECREASES Total including other intangible assets | | | 488 476.00 | |
KD ACQUISITIONS Total including other intangible assets | 488 476.00 | | | 488 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 010.00 | | 7 500.00 | 600 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 195 390.00 | 48 848.00 | | 195 390.00 |
PE DEPRECIATION Total including other intangible assets | 195 390.00 | 48 848.00 | | 195 390.00 |
| |
| 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 | 13 590.00 | 13 590.00 | | 13 590.00 |
8D Social Security and Other Social Organizations | 681.00 | 681.00 | | 681.00 |
8J Fixed Asset Liabilities and Related Accounts | 337 449.00 | 337 449.00 | | 337 449.00 |
8K Other liabilities (including liabilities related to repo transactions) | 222 176.00 | 222 176.00 | | 222 176.00 |
VC Group and associates | 307 251.00 | 307 251.00 | | 307 251.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 864.00 | 5 864.00 | | 5 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 313 115.00 | 313 115.00 | | 313 115.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 573 895.00 | 573 895.00 | | 573 895.00 |
