| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 1 386.00 | 1 386.00 | | 1 386.00 |
BJ TOTAL (I) | 619 586.00 | 251 386.00 | 368 200.00 | 619 586.00 |
BX Customers and related accounts | 41 945.00 | | 41 945.00 | 41 945.00 |
BZ Other receivables | 2 089.00 | | 2 089.00 | 2 089.00 |
CH Prepaid expenses | 1 075.00 | | 1 075.00 | 1 075.00 |
CJ TOTAL (II) | 45 109.00 | | 45 109.00 | 45 109.00 |
CO Grand total (0 to V) | 664 695.00 | 251 386.00 | 413 309.00 | 664 695.00 |
CS Evaluated investments - equity method | 518 200.00 | 250 000.00 | 268 200.00 | 518 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -2 294 769.00 | -1 874 141.00 | | -2 294 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -632 086.00 | -420 628.00 | | -632 086.00 |
DL TOTAL (I) | -2 676 855.00 | -2 044 769.00 | | -2 676 855.00 |
DU Loans and Debts from Credit Institutions (3) | 195.00 | | | 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 411 374.00 | 1 425 710.00 | | 2 411 374.00 |
DX Trade payables and related accounts | 19 991.00 | 34 991.00 | | 19 991.00 |
DY Tax and social security liabilities | 11 603.00 | 9 369.00 | | 11 603.00 |
EA Other liabilities | 647 000.00 | 995 000.00 | | 647 000.00 |
EC TOTAL (IV) | 3 090 164.00 | 2 465 071.00 | | 3 090 164.00 |
EE Grand total (I to V) | 413 309.00 | 420 302.00 | | 413 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 143 791.00 | |
FJ Net sales | | | 143 791.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 143 793.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 98 997.00 | |
FX Taxes, duties, and similar payments | | | 1 184.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 100 182.00 | |
GG - OPERATING RESULT (I - II) | | | 43 610.00 | |
GU Total financial expenses (VI) | | | 28 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 696.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 647 000.00 | 390 000.00 | | 647 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -647 000.00 | -390 000.00 | | -647 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 793.00 | 130 693.00 | | 143 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 775 879.00 | 551 320.00 | | 775 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -632 085.00 | -420 627.00 | | -632 085.00 |
| |
| 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 | 619 586.00 | | | 619 586.00 |
I3 DECREASES Total Financial Fixed Assets | | | 518 200.00 | |
I4 DECREASES Grand Total | | | 619 586.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 386.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 386.00 | | | 1 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 518 200.00 | | | 518 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 386.00 | | | 1 386.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 386.00 | | | 1 386.00 |
| |
| 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 | 2 411 374.00 | 2 411 374.00 | | 2 411 374.00 |
8B Suppliers and Related Accounts | 19 991.00 | 19 991.00 | | 19 991.00 |
8D Social Security and Other Social Organizations | 11 603.00 | 11 603.00 | | 11 603.00 |
8K Other liabilities (including liabilities related to repo transactions) | 647 000.00 | 647 000.00 | | 647 000.00 |
UX Other trade receivables | 41 945.00 | 41 945.00 | | 41 945.00 |
VG Loans with a maturity of up to one year at origin | 195.00 | 195.00 | | 195.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 089.00 | 2 089.00 | | 2 089.00 |
VS Prepaid expenses | 1 075.00 | 1 075.00 | | 1 075.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 109.00 | 45 109.00 | | 45 109.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 090 164.00 | 3 090 164.00 | | 3 090 164.00 |
