| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 324.00 | 18 734.00 | 25 590.00 | 44 324.00 |
BB Receivables related to investments | 1 046 762.00 | | 1 046 762.00 | 1 046 762.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 1 092 821.00 | 18 734.00 | 1 074 087.00 | 1 092 821.00 |
BZ Other receivables | 221 425.00 | | 221 425.00 | 221 425.00 |
CF Cash and cash equivalents | 479 651.00 | | 479 651.00 | 479 651.00 |
CJ TOTAL (II) | 701 076.00 | | 701 076.00 | 701 076.00 |
CO Grand total (0 to V) | 1 793 897.00 | 18 734.00 | 1 775 163.00 | 1 793 897.00 |
CU Other investments | 1 584.00 | | 1 584.00 | 1 584.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 570 000.00 | 570 000.00 | | 570 000.00 |
DD Legal reserve (1) | 57 000.00 | 57 000.00 | | 57 000.00 |
DG Other reserves | 1 859 352.00 | 1 859 352.00 | | 1 859 352.00 |
DH Retained earnings | -736 584.00 | -622 492.00 | | -736 584.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 666.00 | -114 092.00 | | 14 666.00 |
DL TOTAL (I) | 1 764 434.00 | 1 749 768.00 | | 1 764 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 88 974.00 | | |
DX Trade payables and related accounts | 587.00 | 2 580.00 | | 587.00 |
DY Tax and social security liabilities | 10 142.00 | 1 757.00 | | 10 142.00 |
EC TOTAL (IV) | 10 729.00 | 93 310.00 | | 10 729.00 |
EE Grand total (I to V) | 1 775 163.00 | 1 843 079.00 | | 1 775 163.00 |
EG Accrued income and payables due within one year | 10 729.00 | 93 310.00 | | 10 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 783.00 | | 44 783.00 | 44 783.00 |
FJ Net sales | 44 783.00 | | 44 783.00 | 44 783.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 802.00 | |
FR Total operating income (I) | | | 46 584.00 | |
FW Other purchases and external expenses | | | 13 894.00 | |
FX Taxes, duties, and similar payments | | | 2 433.00 | |
FZ Social Security Contributions | | | 3 217.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 257.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 800.00 | |
GG - OPERATING RESULT (I - II) | | | 14 784.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 784.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 802.00 | | | 1 802.00 |
A2 TOTAL ASSETS | 3 217.00 | 1 202.00 | | 3 217.00 |
HE Exceptional expenses on management operations | 118.00 | | | 118.00 |
HH Total exceptional expenses (VIII) | 118.00 | | | 118.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -118.00 | | | -118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 584.00 | 104.00 | | 46 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 918.00 | 114 196.00 | | 31 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 666.00 | -114 092.00 | | 14 666.00 |
| |
| 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 | 1 098 137.00 | | | 1 098 137.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 048 496.00 | |
I4 DECREASES Grand Total | | 5 317.00 | 1 092 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 317.00 | 44 324.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 641.00 | | | 49 641.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 048 496.00 | | | 1 048 496.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 477.00 | 12 257.00 | | 6 477.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 477.00 | 12 257.00 | | 6 477.00 |
| |
| 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 | 587.00 | 587.00 | | 587.00 |
8D Social Security and Other Social Organizations | 1 165.00 | 1 165.00 | | 1 165.00 |
UL Receivables related to investments | 1 046 762.00 | 1 046 762.00 | | 1 046 762.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UZ Social Security, other social security organizations | 4 685.00 | 4 685.00 | | 4 685.00 |
VB VAT | 23 152.00 | 23 152.00 | | 23 152.00 |
VC Group and associates | 126 948.00 | 126 948.00 | | 126 948.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 640.00 | 66 640.00 | | 66 640.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 268 338.00 | 1 268 338.00 | | 1 268 338.00 |
VW VAT | 8 977.00 | 8 977.00 | | 8 977.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 729.00 | 10 729.00 | | 10 729.00 |
