| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 800 024.00 | 400 000.00 | 400 024.00 | 800 024.00 |
BX Customers and related accounts | 120 844.00 | | 120 844.00 | 120 844.00 |
BZ Other receivables | 647 821.00 | | 647 821.00 | 647 821.00 |
CF Cash and cash equivalents | 4 965.00 | | 4 965.00 | 4 965.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 773 630.00 | | 773 630.00 | 773 630.00 |
CO Grand total (0 to V) | 1 573 654.00 | 400 000.00 | 1 173 654.00 | 1 573 654.00 |
CU Other investments | 800 024.00 | 400 000.00 | 400 024.00 | 800 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 424 500.00 | 1 424 500.00 | | 1 424 500.00 |
DD Legal reserve (1) | 1 516.00 | 1 516.00 | | 1 516.00 |
DH Retained earnings | -584 306.00 | -376 652.00 | | -584 306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 140 192.00 | -207 654.00 | | 140 192.00 |
DL TOTAL (I) | 981 902.00 | 841 710.00 | | 981 902.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131 695.00 | 114 718.00 | | 131 695.00 |
DX Trade payables and related accounts | 11 340.00 | 4 367.00 | | 11 340.00 |
DY Tax and social security liabilities | 48 646.00 | 48 646.00 | | 48 646.00 |
EA Other liabilities | 70.00 | 70.00 | | 70.00 |
EC TOTAL (IV) | 191 752.00 | 167 802.00 | | 191 752.00 |
EE Grand total (I to V) | 1 173 654.00 | 1 009 512.00 | | 1 173 654.00 |
EG Accrued income and payables due within one year | 191 752.00 | 167 802.00 | | 191 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FW Other purchases and external expenses | | | 17 099.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GF Total Operating Expenses (II) | | | 17 274.00 | |
GG - OPERATING RESULT (I - II) | | | -17 273.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 214.00 | |
GM Reversals of provisions and transfers of expenses | | | 150 000.00 | |
GP Total financial income (V) | | | 159 214.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 749.00 | |
GU Total financial expenses (VI) | | | 1 749.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 157 465.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 159 215.00 | 10 299.00 | | 159 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 023.00 | 217 952.00 | | 19 023.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 140 192.00 | -207 654.00 | | 140 192.00 |
| |
| 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 | 800 024.00 | | | 800 024.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800 024.00 | |
I4 DECREASES Grand Total | | | 800 024.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800 024.00 | | | 800 024.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 550 000.00 | | 150 000.00 | 550 000.00 |
7C Grand total | 550 000.00 | | 150 000.00 | 550 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 150 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 11 340.00 | 11 340.00 | | 11 340.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 120 844.00 | 120 844.00 | | 120 844.00 |
VB VAT | 11 626.00 | 11 626.00 | | 11 626.00 |
VC Group and associates | 636 033.00 | 636 033.00 | | 636 033.00 |
VI Group and Associates | 160 497.00 | 160 497.00 | | 160 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 162.00 | 162.00 | | 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 768 665.00 | 768 665.00 | | 768 665.00 |
VW VAT | 19 844.00 | 19 844.00 | | 19 844.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 752.00 | 191 752.00 | | 191 752.00 |
