| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 221.00 | 1 221.00 | | 1 221.00 |
BB Receivables related to investments | 171 469.00 | | 171 469.00 | 171 469.00 |
BJ TOTAL (I) | 451 351.00 | 1 221.00 | 450 130.00 | 451 351.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 604 440.00 | | 1 604 440.00 | 1 604 440.00 |
CF Cash and cash equivalents | 4 271.00 | | 4 271.00 | 4 271.00 |
CJ TOTAL (II) | 1 608 710.00 | | 1 608 710.00 | 1 608 710.00 |
CO Grand total (0 to V) | 2 060 061.00 | 1 221.00 | 2 058 840.00 | 2 060 061.00 |
CP Shares due in less than one year | 171 469.00 | | | 171 469.00 |
CU Other investments | 278 660.00 | | 278 660.00 | 278 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 2 014 532.00 | 2 237 750.00 | | 2 014 532.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -203 448.00 | -223 218.00 | | -203 448.00 |
DL TOTAL (I) | 1 819 469.00 | 2 022 917.00 | | 1 819 469.00 |
DU Loans and Debts from Credit Institutions (3) | 1 498.00 | | | 1 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 482.00 | 89 321.00 | | 213 482.00 |
DX Trade payables and related accounts | 10 212.00 | 17 861.00 | | 10 212.00 |
DY Tax and social security liabilities | 1 056.00 | 30 370.00 | | 1 056.00 |
EA Other liabilities | 13 123.00 | 13 625.00 | | 13 123.00 |
EC TOTAL (IV) | 239 371.00 | 151 177.00 | | 239 371.00 |
EE Grand total (I to V) | 2 058 840.00 | 2 174 094.00 | | 2 058 840.00 |
EG Accrued income and payables due within one year | 239 371.00 | 151 177.00 | | 239 371.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 498.00 | | | 1 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 701.00 | |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 18 730.00 | |
FW Other purchases and external expenses | | | 45 260.00 | |
FX Taxes, duties, and similar payments | | | 804.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 38 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 356.00 | |
GE Other Expenses | | | 600.00 | |
GF Total Operating Expenses (II) | | | 115 388.00 | |
GG - OPERATING RESULT (I - II) | | | -96 658.00 | |
GH Attributed profit or transferred loss (III) | | | 7 184.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 112 821.00 | |
GP Total financial income (V) | | | 112 821.00 | |
GR Interest and similar expenses | | | 156 039.00 | |
GU Total financial expenses (VI) | | | 156 039.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -132 691.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 701.00 | 791.00 | | 3 701.00 |
A2 TOTAL ASSETS | 38 948.00 | 33 058.00 | | 38 948.00 |
HA Exceptional income from management transactions | 69.00 | | | 69.00 |
HB Exceptional income from capital transactions | 4 500.00 | | | 4 500.00 |
HD Total exceptional income (VII) | 4 569.00 | | | 4 569.00 |
HE Exceptional expenses on management operations | 72 044.00 | 187 890.00 | | 72 044.00 |
HF Exceptional expenses on capital transactions | 3 000.00 | | | 3 000.00 |
HH Total exceptional expenses (VIII) | 75 044.00 | 187 890.00 | | 75 044.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70 475.00 | -187 890.00 | | -70 475.00 |
HK Income tax | 281.00 | 540.00 | | 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 305.00 | 84 641.00 | | 143 305.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 346 752.00 | 307 859.00 | | 346 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -203 448.00 | -223 218.00 | | -203 448.00 |
HP References: Equipment leasing | 12 528.00 | 10 064.00 | | 12 528.00 |
| |
| 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 | 408 219.00 | | 50 733.00 | 408 219.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 000.00 | 450 130.00 | |
I4 DECREASES Grand Total | | 7 602.00 | 451 351.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 602.00 | 1 221.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 823.00 | | | 5 823.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 402 396.00 | | 50 733.00 | 402 396.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 466.00 | 356.00 | 4 602.00 | 5 466.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 466.00 | 356.00 | 4 602.00 | 5 466.00 |
| |
| 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 | 10 212.00 | 10 212.00 | | 10 212.00 |
8D Social Security and Other Social Organizations | 1 056.00 | 1 056.00 | | 1 056.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 123.00 | 13 123.00 | | 13 123.00 |
UL Receivables related to investments | 171 469.00 | 171 469.00 | | 171 469.00 |
VB VAT | 10 583.00 | 10 583.00 | | 10 583.00 |
VC Group and associates | 1 581 614.00 | 1 581 614.00 | | 1 581 614.00 |
VG Loans with a maturity of up to one year at origin | 1 498.00 | 1 498.00 | | 1 498.00 |
VI Group and Associates | 213 482.00 | 213 482.00 | | 213 482.00 |
VM Income taxes | 2 903.00 | 2 903.00 | | 2 903.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 340.00 | 9 340.00 | | 9 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 775 909.00 | 1 775 909.00 | | 1 775 909.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 371.00 | 239 371.00 | | 239 371.00 |
