| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 999 259.00 | | 1 999 259.00 | 1 999 259.00 |
BX Customers and related accounts | 50 400.00 | | 50 400.00 | 50 400.00 |
BZ Other receivables | 196 518.00 | | 196 518.00 | 196 518.00 |
CF Cash and cash equivalents | 43 200.00 | | 43 200.00 | 43 200.00 |
CJ TOTAL (II) | 290 118.00 | | 290 118.00 | 290 118.00 |
CO Grand total (0 to V) | 2 289 377.00 | | 2 289 377.00 | 2 289 377.00 |
CU Other investments | 1 999 259.00 | | 1 999 259.00 | 1 999 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 605 800.00 | 605 800.00 | | 605 800.00 |
DD Legal reserve (1) | 60 580.00 | 60 580.00 | | 60 580.00 |
DG Other reserves | 1 159 651.00 | 542 954.00 | | 1 159 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 619.00 | 616 697.00 | | -20 619.00 |
DK Regulated provisions | 25 265.00 | 25 265.00 | | 25 265.00 |
DL TOTAL (I) | 1 830 677.00 | 1 851 296.00 | | 1 830 677.00 |
DU Loans and Debts from Credit Institutions (3) | 88 436.00 | 138 979.00 | | 88 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 092.00 | 170 325.00 | | 200 092.00 |
DX Trade payables and related accounts | 1 993.00 | 2 965.00 | | 1 993.00 |
DY Tax and social security liabilities | 8 451.00 | 51.00 | | 8 451.00 |
EA Other liabilities | 159 729.00 | 88 834.00 | | 159 729.00 |
EC TOTAL (IV) | 458 701.00 | 401 155.00 | | 458 701.00 |
EE Grand total (I to V) | 2 289 377.00 | 2 252 451.00 | | 2 289 377.00 |
EG Accrued income and payables due within one year | 422 681.00 | 312 719.00 | | 422 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 49 525.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 91 525.00 | |
FW Other purchases and external expenses | | | 54 786.00 | |
FX Taxes, duties, and similar payments | | | 1 595.00 | |
FY Salaries and Wages | | | 55 440.00 | |
GF Total Operating Expenses (II) | | | 111 822.00 | |
GG - OPERATING RESULT (I - II) | | | -20 296.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 758.00 | |
GP Total financial income (V) | | | 1 758.00 | |
GR Interest and similar expenses | | | 10 063.00 | |
GU Total financial expenses (VI) | | | 10 063.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -7 982.00 | -7 983.00 | | -7 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 283.00 | 680 105.00 | | 93 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 903.00 | 63 409.00 | | 113 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 619.00 | 616 697.00 | | -20 619.00 |
| |
| 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 | 1 999 259.00 | | | 1 999 259.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 999 259.00 | |
I4 DECREASES Grand Total | | | 1 999 259.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 999 259.00 | | | 1 999 259.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 25 265.00 | | | 25 265.00 |
7C Grand total | 25 265.00 | | | 25 265.00 |
| |
| 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 | 2 757.00 | 2 757.00 | | 2 757.00 |
8B Suppliers and Related Accounts | 1 993.00 | 1 993.00 | | 1 993.00 |
8D Social Security and Other Social Organizations | 8 451.00 | 8 451.00 | | 8 451.00 |
8K Other liabilities (including liabilities related to repo transactions) | 357 064.00 | 357 064.00 | | 357 064.00 |
UX Other trade receivables | 50 400.00 | 50 400.00 | | 50 400.00 |
VH Loans with a maturity of more than one year at origin | 88 436.00 | 52 417.00 | 36 019.00 | 88 436.00 |
VK Loans repaid during the year | 50 543.00 | | | 50 543.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 196 518.00 | 196 518.00 | | 196 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 246 918.00 | 246 918.00 | | 246 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 458 701.00 | 422 681.00 | 36 019.00 | 458 701.00 |
