| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 27 490.00 | 27 490.00 | | 27 490.00 |
BJ TOTAL (I) | 7 202 512.00 | 207 252.00 | 6 995 260.00 | 7 202 512.00 |
BX Customers and related accounts | 384.00 | 323.00 | 61.00 | 384.00 |
BZ Other receivables | 806 297.00 | | 806 297.00 | 806 297.00 |
CF Cash and cash equivalents | 74 235.00 | | 74 235.00 | 74 235.00 |
CJ TOTAL (II) | 880 916.00 | 323.00 | 880 593.00 | 880 916.00 |
CO Grand total (0 to V) | 8 083 428.00 | 207 575.00 | 7 875 853.00 | 8 083 428.00 |
CU Other investments | 6 995 260.00 | | 6 995 260.00 | 6 995 260.00 |
CX Development or Research and Development Expenses | 179 762.00 | 179 762.00 | | 179 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 228 660.00 | 4 228 660.00 | | 4 228 660.00 |
DH Retained earnings | -2 187 238.00 | -2 182 048.00 | | -2 187 238.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 474.00 | -5 190.00 | | -43 474.00 |
DK Regulated provisions | 10 000.00 | 10 000.00 | | 10 000.00 |
DL TOTAL (I) | 2 007 948.00 | 2 051 422.00 | | 2 007 948.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 861 905.00 | 5 861 905.00 | | 5 861 905.00 |
DX Trade payables and related accounts | 6 000.00 | 1 667.00 | | 6 000.00 |
EC TOTAL (IV) | 5 867 905.00 | 5 863 571.00 | | 5 867 905.00 |
EE Grand total (I to V) | 7 875 853.00 | 7 914 994.00 | | 7 875 853.00 |
EG Accrued income and payables due within one year | 18 480.00 | 14 146.00 | | 18 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 13 709.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 13 710.00 | |
GG - OPERATING RESULT (I - II) | | | -13 710.00 | |
GT Net expenses on sales of marketable securities | | | 34 334.00 | |
GU Total financial expenses (VI) | | | 34 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 044.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 570.00 | -2 595.00 | | -4 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 474.00 | 5 190.00 | | 43 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 474.00 | -5 190.00 | | -43 474.00 |
| |
| 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 | 8 495 260.00 | | 207 252.00 | 8 495 260.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 179 762.00 | |
I3 DECREASES Total Financial Fixed Assets | | 1 500 000.00 | 6 995 260.00 | |
I4 DECREASES Grand Total | | 1 500 000.00 | 7 202 512.00 | |
IN DECREASES Start-up, development, or research expenses | | | 179 762.00 | |
IO DECREASES Total including other intangible assets | | | 27 490.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 27 490.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 495 260.00 | | | 8 495 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 207 252.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 179 762.00 | | |
PE DEPRECIATION Total including other intangible assets | | 27 490.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 000.00 | | | 10 000.00 |
6T Receivables | | 323.00 | | |
7B Total provisions for depreciation | 1 055 000.00 | 323.00 | 1 055 000.00 | 1 055 000.00 |
7C Grand total | 1 065 000.00 | 323.00 | 1 055 000.00 | 1 065 000.00 |
UE of which provisions and reversals: - Operating | | 323.00 | | |
UG - Financial | | | 1 055 000.00 | |
| |
| 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 | 5 849 425.00 | | 5 849 425.00 | 5 849 425.00 |
8B Suppliers and Related Accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
VA Doubtful or disputed receivables | 384.00 | | 384.00 | 384.00 |
VC Group and associates | 660 305.00 | 660 305.00 | | 660 305.00 |
VI Group and Associates | 12 480.00 | 12 480.00 | | 12 480.00 |
VM Income taxes | 145 992.00 | 145 992.00 | | 145 992.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 806 681.00 | 806 297.00 | 384.00 | 806 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 867 905.00 | 18 480.00 | 5 849 425.00 | 5 867 905.00 |
