| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 077.00 | 6 077.00 | | 6 077.00 |
BJ TOTAL (I) | 1 814 528.00 | 954 577.00 | 859 951.00 | 1 814 528.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 9 844.00 | | 9 844.00 | 9 844.00 |
CF Cash and cash equivalents | 68 260.00 | | 68 260.00 | 68 260.00 |
CH Prepaid expenses | 3 552.00 | | 3 552.00 | 3 552.00 |
CJ TOTAL (II) | 81 656.00 | | 81 656.00 | 81 656.00 |
CO Grand total (0 to V) | 1 896 184.00 | 954 577.00 | 941 607.00 | 1 896 184.00 |
CU Other investments | 1 808 451.00 | 948 500.00 | 859 951.00 | 1 808 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 085 071.00 | 1 085 071.00 | | 1 085 071.00 |
DD Legal reserve (1) | 4 795.00 | 4 795.00 | | 4 795.00 |
DH Retained earnings | -148 749.00 | -332 699.00 | | -148 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 077.00 | 183 950.00 | | -86 077.00 |
DL TOTAL (I) | 855 039.00 | 941 116.00 | | 855 039.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 6 710.00 | | |
DX Trade payables and related accounts | 10 129.00 | 11 290.00 | | 10 129.00 |
DY Tax and social security liabilities | 68 931.00 | 15 693.00 | | 68 931.00 |
EA Other liabilities | 7 509.00 | | | 7 509.00 |
EC TOTAL (IV) | 86 568.00 | 33 694.00 | | 86 568.00 |
EE Grand total (I to V) | 941 607.00 | 974 810.00 | | 941 607.00 |
EG Accrued income and payables due within one year | 86 568.00 | 33 694.00 | | 86 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 262 434.00 | |
FJ Net sales | | | 262 434.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 262 437.00 | |
FW Other purchases and external expenses | | | 37 136.00 | |
FY Salaries and Wages | | | 221 277.00 | |
FZ Social Security Contributions | | | 3 600.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 262 014.00 | |
GG - OPERATING RESULT (I - II) | | | 423.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 86 500.00 | |
GU Total financial expenses (VI) | | | 86 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -86 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 232.00 | | |
HH Total exceptional expenses (VIII) | | 3 232.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 232.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 262 437.00 | 255 384.00 | | 262 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 348 514.00 | 71 434.00 | | 348 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -86 077.00 | 183 949.00 | | -86 077.00 |
| |
| 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 | 1 814 528.00 | | | 1 814 528.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 077.00 | | | 6 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 808 451.00 | |
I4 DECREASES Grand Total | | | 1 814 528.00 | |
IO DECREASES Total including other intangible assets | | | 6 077.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 808 451.00 | | | 1 808 451.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 077.00 | | | 6 077.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 077.00 | | | 6 077.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 862 000.00 | 86 500.00 | | 862 000.00 |
7C Grand total | 862 000.00 | 86 500.00 | | 862 000.00 |
UG - Financial | | 86 500.00 | | |
| |
| 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 | 10 129.00 | 10 129.00 | | 10 129.00 |
8D Social Security and Other Social Organizations | 68 931.00 | 68 931.00 | | 68 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 509.00 | 7 509.00 | | 7 509.00 |
UX Other trade receivables | 9 844.00 | 9 844.00 | | 9 844.00 |
VS Prepaid expenses | 3 552.00 | 3 552.00 | | 3 552.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 396.00 | 13 396.00 | | 13 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 568.00 | 86 568.00 | | 86 568.00 |
