| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 672.00 | 5 672.00 | | 5 672.00 |
BJ TOTAL (I) | 5 672.00 | 5 672.00 | | 5 672.00 |
BX Customers and related accounts | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 133 338.00 | | 133 338.00 | 133 338.00 |
CD Marketable securities | 563 635.00 | 152 747.00 | 410 888.00 | 563 635.00 |
CF Cash and cash equivalents | 53 676.00 | | 53 676.00 | 53 676.00 |
CJ TOTAL (II) | 750 950.00 | 152 747.00 | 598 202.00 | 750 950.00 |
CO Grand total (0 to V) | 756 622.00 | 158 420.00 | 598 202.00 | 756 622.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 336.00 | 533 600.00 | | 5 336.00 |
DD Legal reserve (1) | 53 360.00 | 53 360.00 | | 53 360.00 |
DG Other reserves | 1 200 958.00 | 1 200 958.00 | | 1 200 958.00 |
DH Retained earnings | -1 316 922.00 | -1 512 953.00 | | -1 316 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -106 063.00 | -332 233.00 | | -106 063.00 |
DL TOTAL (I) | -163 331.00 | -57 269.00 | | -163 331.00 |
DV Miscellaneous Loans and Financial Debts (4) | 587 717.00 | 580 605.00 | | 587 717.00 |
DX Trade payables and related accounts | 2 723.00 | 7 563.00 | | 2 723.00 |
DY Tax and social security liabilities | 171 094.00 | 171 044.00 | | 171 094.00 |
EC TOTAL (IV) | 761 533.00 | 759 212.00 | | 761 533.00 |
EE Grand total (I to V) | 598 202.00 | 701 943.00 | | 598 202.00 |
EG Accrued income and payables due within one year | 761 533.00 | 759 212.00 | | 761 533.00 |
EI Including equity loans | 587 717.00 | | | 587 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 462.00 | | 11 462.00 | 11 462.00 |
FJ Net sales | 11 462.00 | | 11 462.00 | 11 462.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 660.00 | |
FR Total operating income (I) | | | 38 122.00 | |
FW Other purchases and external expenses | | | 14 592.00 | |
FX Taxes, duties, and similar payments | | | 26 868.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 683.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 42 143.00 | |
GG - OPERATING RESULT (I - II) | | | -4 021.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 622.00 | |
GM Reversals of provisions and transfers of expenses | | | 29 460.00 | |
GO Net income from sales of marketable securities | | | 30 406.00 | |
GP Total financial income (V) | | | 60 488.00 | |
GQ Financial allocations to depreciation and provisions | | | 106 025.00 | |
GR Interest and similar expenses | | | | |
GT Net expenses on sales of marketable securities | | | 56 505.00 | |
GU Total financial expenses (VI) | | | 162 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -102 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -106 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 98 611.00 | 1 483 498.00 | | 98 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 673.00 | 1 815 731.00 | | 204 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -106 063.00 | -332 233.00 | | -106 063.00 |
| |
| 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 | 5 672.00 | | | 5 672.00 |
I4 DECREASES Grand Total | | | 5 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 672.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 672.00 | | | 5 672.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 990.00 | 683.00 | | 4 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 990.00 | 683.00 | | 4 990.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 76 182.00 | 106 025.00 | 29 460.00 | 76 182.00 |
7B Total provisions for depreciation | 76 182.00 | 106 025.00 | 29 460.00 | 76 182.00 |
7C Grand total | 76 182.00 | 106 025.00 | 29 460.00 | 76 182.00 |
UG - Financial | | 106 025.00 | 29 460.00 | |
| |
| 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 | 2 723.00 | 2 723.00 | | 2 723.00 |
8C Staff and Related Accounts | 171 044.00 | 171 044.00 | | 171 044.00 |
UX Other trade receivables | 300.00 | 300.00 | | 300.00 |
VB VAT | 1 158.00 | 1 158.00 | | 1 158.00 |
VI Group and Associates | 587 717.00 | 587 717.00 | | 587 717.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132 180.00 | 132 180.00 | | 132 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 638.00 | 133 638.00 | | 133 638.00 |
VW VAT | 50.00 | 50.00 | | 50.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 761 533.00 | 761 533.00 | | 761 533.00 |
