| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 290 068.00 | | 290 068.00 | 290 068.00 |
BZ Other receivables | 977 549.00 | | 977 549.00 | 977 549.00 |
CF Cash and cash equivalents | 48 470.00 | | 48 470.00 | 48 470.00 |
CJ TOTAL (II) | 1 026 019.00 | | 1 026 019.00 | 1 026 019.00 |
CO Grand total (0 to V) | 1 316 087.00 | | 1 316 087.00 | 1 316 087.00 |
CU Other investments | 289 318.00 | | 289 318.00 | 289 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 560.00 | 7 560.00 | | 7 560.00 |
DB Share, merger, contribution premiums, etc. | 164.00 | 164.00 | | 164.00 |
DD Legal reserve (1) | 768.00 | 768.00 | | 768.00 |
DG Other reserves | 181 476.00 | 181 476.00 | | 181 476.00 |
DH Retained earnings | 119 914.00 | 435 268.00 | | 119 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -304 677.00 | -315 354.00 | | -304 677.00 |
DL TOTAL (I) | 5 206.00 | 309 882.00 | | 5 206.00 |
DU Loans and Debts from Credit Institutions (3) | 265 139.00 | 313 929.00 | | 265 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 392.00 | 10 446.00 | | 10 392.00 |
DX Trade payables and related accounts | 4 244.00 | 4 245.00 | | 4 244.00 |
DY Tax and social security liabilities | 3 385.00 | 3 782.00 | | 3 385.00 |
EA Other liabilities | 1 027 721.00 | 433 802.00 | | 1 027 721.00 |
EC TOTAL (IV) | 1 310 881.00 | 766 204.00 | | 1 310 881.00 |
EE Grand total (I to V) | 1 316 087.00 | 1 076 086.00 | | 1 316 087.00 |
EG Accrued income and payables due within one year | 1 095 178.00 | 501 195.00 | | 1 095 178.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 839.00 | | 25 839.00 | 25 839.00 |
FJ Net sales | 25 839.00 | | 25 839.00 | 25 839.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 25 839.00 | |
FW Other purchases and external expenses | | | 13 453.00 | |
FX Taxes, duties, and similar payments | | | 443.00 | |
FY Salaries and Wages | | | 11 251.00 | |
FZ Social Security Contributions | | | 4 733.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 880.00 | |
GG - OPERATING RESULT (I - II) | | | -4 042.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 276 440.00 | |
GL Other interest and similar income | | | 9 740.00 | |
GM Reversals of provisions and transfers of expenses | | | 50 000.00 | |
GP Total financial income (V) | | | 336 180.00 | |
GR Interest and similar expenses | | | 731 766.00 | |
GU Total financial expenses (VI) | | | 731 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -395 586.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -399 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 3.00 | | 2.00 |
HB Exceptional income from capital transactions | 17 037.00 | | | 17 037.00 |
HD Total exceptional income (VII) | 17 039.00 | 3.00 | | 17 039.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HF Exceptional expenses on capital transactions | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 002.00 | | | 50 002.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 963.00 | 3.00 | | -32 963.00 |
HK Income tax | -127 914.00 | -92 768.00 | | -127 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 379 057.00 | 281 611.00 | | 379 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 683 734.00 | 596 965.00 | | 683 734.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -304 677.00 | -315 354.00 | | -304 677.00 |
| |
| 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 | 340 068.00 | | | 340 068.00 |
I3 DECREASES Total Financial Fixed Assets | | 50 000.00 | 290 068.00 | |
I4 DECREASES Grand Total | | 50 000.00 | 290 068.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 340 068.00 | | | 340 068.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 50 000.00 | | 50 000.00 | 50 000.00 |
7C Grand total | 50 000.00 | | 50 000.00 | 50 000.00 |
UG - Financial | | | 50 000.00 | |
| |
| 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 | 4 244.00 | 4 244.00 | | 4 244.00 |
8C Staff and Related Accounts | 744.00 | 744.00 | | 744.00 |
8D Social Security and Other Social Organizations | 1 302.00 | 1 302.00 | | 1 302.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 027 721.00 | 1 027 721.00 | | 1 027 721.00 |
VB VAT | 708.00 | 708.00 | | 708.00 |
VH Loans with a maturity of more than one year at origin | 265 139.00 | 49 435.00 | 202 734.00 | 265 139.00 |
VI Group and Associates | 10 392.00 | 10 392.00 | | 10 392.00 |
VK Loans repaid during the year | 48 766.00 | | | 48 766.00 |
VM Income taxes | 105 498.00 | 105 498.00 | | 105 498.00 |
VP Miscellaneous | 22 416.00 | 22 416.00 | | 22 416.00 |
VQ Other Taxes, Duties, and Similar Debts | 356.00 | 356.00 | | 356.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 848 928.00 | 848 928.00 | | 848 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 977 549.00 | 977 549.00 | | 977 549.00 |
VW VAT | 983.00 | 983.00 | | 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 310 881.00 | 1 095 178.00 | 202 734.00 | 1 310 881.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 137.00 | 137.00 | | 137.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 830.00 | 9 516.00 | | 12 830.00 |
ST Other accounts | 623.00 | 101.00 | | 623.00 |
YW Business tax | 306.00 | 302.00 | | 306.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 443.00 | 439.00 | | 443.00 |
YY Amount of VAT collected | 5 168.00 | 5 066.00 | | 5 168.00 |
YZ Total deductible VAT on goods and services | 2 578.00 | 1 948.00 | | 2 578.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 453.00 | 9 617.00 | | 13 453.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
