| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 025 056.00 | 102 293.00 | 922 763.00 | 1 025 056.00 |
BZ Other receivables | 1 309 191.00 | 89 212.00 | 1 219 979.00 | 1 309 191.00 |
CD Marketable securities | 49.00 | | 49.00 | 49.00 |
CF Cash and cash equivalents | 65 904.00 | | 65 904.00 | 65 904.00 |
CJ TOTAL (II) | 1 375 144.00 | 89 212.00 | 1 285 932.00 | 1 375 144.00 |
CO Grand total (0 to V) | 2 400 199.00 | 191 505.00 | 2 208 695.00 | 2 400 199.00 |
CR Shares due in more than one year | 1 213 117.00 | | | 1 213 117.00 |
CU Other investments | 1 025 056.00 | 102 293.00 | 922 763.00 | 1 025 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 613 152.00 | 613 152.00 | | 613 152.00 |
DB Share, merger, contribution premiums, etc. | 605 195.00 | 605 195.00 | | 605 195.00 |
DD Legal reserve (1) | 11 256.00 | 11 256.00 | | 11 256.00 |
DG Other reserves | 1 036 775.00 | 1 080 524.00 | | 1 036 775.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -136 726.00 | -43 749.00 | | -136 726.00 |
DL TOTAL (I) | 2 129 652.00 | 2 266 378.00 | | 2 129 652.00 |
DX Trade payables and related accounts | 11 716.00 | 11 500.00 | | 11 716.00 |
DY Tax and social security liabilities | 7 164.00 | 10 063.00 | | 7 164.00 |
EA Other liabilities | 60 163.00 | 60 163.00 | | 60 163.00 |
EC TOTAL (IV) | 79 043.00 | 81 726.00 | | 79 043.00 |
EE Grand total (I to V) | 2 208 695.00 | 2 348 104.00 | | 2 208 695.00 |
EG Accrued income and payables due within one year | 79 043.00 | 81 726.00 | | 79 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 648.00 | |
FX Taxes, duties, and similar payments | | | 1 087.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 7 328.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 36 093.00 | |
GG - OPERATING RESULT (I - II) | | | -36 093.00 | |
GL Other interest and similar income | | | 1 400.00 | |
GP Total financial income (V) | | | 1 400.00 | |
GQ Financial allocations to depreciation and provisions | | | 102 293.00 | |
GU Total financial expenses (VI) | | | 102 293.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -100 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -136 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 503.00 | 1 126.00 | | 503.00 |
HD Total exceptional income (VII) | 503.00 | 1 126.00 | | 503.00 |
HE Exceptional expenses on management operations | 243.00 | | | 243.00 |
HH Total exceptional expenses (VIII) | 243.00 | | | 243.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 260.00 | 1 126.00 | | 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 903.00 | 1 143.00 | | 1 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 629.00 | 44 892.00 | | 138 629.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -136 726.00 | -43 749.00 | | -136 726.00 |
| |
| 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 | 1 025 056.00 | | | 1 025 056.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 025 056.00 | |
I4 DECREASES Grand Total | | | 1 025 056.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 025 056.00 | | | 1 025 056.00 |
| |
| 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 | 11 716.00 | 11 716.00 | | 11 716.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60 163.00 | 60 163.00 | | 60 163.00 |
UX Other trade receivables | 1 309 191.00 | 96 074.00 | 1 213 117.00 | 1 309 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 164.00 | 7 164.00 | | 7 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 309 191.00 | 96 074.00 | 1 213 117.00 | 1 309 191.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 043.00 | 79 043.00 | | 79 043.00 |
