| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 69 088.00 | 68 556.00 | 531.00 | 69 088.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 2 439 546.00 | 88 756.00 | 2 350 790.00 | 2 439 546.00 |
BX Customers and related accounts | 71 880.00 | | 71 880.00 | 71 880.00 |
BZ Other receivables | 385 223.00 | | 385 223.00 | 385 223.00 |
CF Cash and cash equivalents | 385 675.00 | | 385 675.00 | 385 675.00 |
CH Prepaid expenses | 2 838.00 | | 2 838.00 | 2 838.00 |
CJ TOTAL (II) | 845 616.00 | | 845 616.00 | 845 616.00 |
CO Grand total (0 to V) | 3 285 162.00 | 88 756.00 | 3 196 406.00 | 3 285 162.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
CU Other investments | 2 370 158.00 | 20 200.00 | 2 349 958.00 | 2 370 158.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 465 000.00 | 465 000.00 | | 465 000.00 |
DD Legal reserve (1) | 46 500.00 | 46 500.00 | | 46 500.00 |
DG Other reserves | 2 201 405.00 | 2 419 142.00 | | 2 201 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 018.00 | -217 737.00 | | -33 018.00 |
DL TOTAL (I) | 2 679 887.00 | 2 712 905.00 | | 2 679 887.00 |
DV Miscellaneous Loans and Financial Debts (4) | 446 030.00 | 563 258.00 | | 446 030.00 |
DX Trade payables and related accounts | 12 485.00 | 14 862.00 | | 12 485.00 |
DY Tax and social security liabilities | 58 003.00 | 63 491.00 | | 58 003.00 |
EC TOTAL (IV) | 516 518.00 | 641 611.00 | | 516 518.00 |
EE Grand total (I to V) | 3 196 406.00 | 3 354 516.00 | | 3 196 406.00 |
EI Including equity loans | 446 030.00 | | | 446 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 332 800.00 | | 332 800.00 | 332 800.00 |
FJ Net sales | 332 800.00 | | 332 800.00 | 332 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 227.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 343 028.00 | |
FW Other purchases and external expenses | | | 60 903.00 | |
FX Taxes, duties, and similar payments | | | 13 390.00 | |
FY Salaries and Wages | | | 333 027.00 | |
FZ Social Security Contributions | | | 168 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 229.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 576 349.00 | |
GG - OPERATING RESULT (I - II) | | | -233 321.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213 000.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 213 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 200.00 | |
GR Interest and similar expenses | | | 75 427.00 | |
GU Total financial expenses (VI) | | | 80 627.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -100 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | 7 530.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 7 530.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -7 530.00 | | -30.00 |
HK Income tax | -67 961.00 | -85 665.00 | | -67 961.00 |
HL TOTAL REVENUE (I + III + V + VII) | 556 028.00 | 373 029.00 | | 556 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 589 046.00 | 590 766.00 | | 589 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 018.00 | -217 737.00 | | -33 018.00 |
| |
| 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 | 2 439 546.00 | | | 2 439 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 370 458.00 | |
I4 DECREASES Grand Total | | | 2 439 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 088.00 | | | 69 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 370 458.00 | | | 2 370 458.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 327.00 | 229.00 | | 68 327.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 327.00 | 229.00 | | 68 327.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 000.00 | 5 200.00 | | 15 000.00 |
7C Grand total | 15 000.00 | 5 200.00 | | 15 000.00 |
UG - Financial | | 5 200.00 | | |
| |
| 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 | 12 485.00 | 12 485.00 | | 12 485.00 |
8D Social Security and Other Social Organizations | 27 957.00 | 27 957.00 | | 27 957.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
UX Other trade receivables | 71 880.00 | 71 880.00 | | 71 880.00 |
VB VAT | 2 243.00 | 2 243.00 | | 2 243.00 |
VC Group and associates | 219 369.00 | 219 369.00 | | 219 369.00 |
VI Group and Associates | 446 030.00 | 446 030.00 | | 446 030.00 |
VM Income taxes | 163 564.00 | 163 564.00 | | 163 564.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 477.00 | 6 477.00 | | 6 477.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47.00 | 47.00 | | 47.00 |
VS Prepaid expenses | 2 838.00 | 2 838.00 | | 2 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 460 242.00 | 460 242.00 | | 460 242.00 |
VW VAT | 23 570.00 | 23 570.00 | | 23 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 516 518.00 | 516 518.00 | | 516 518.00 |
