| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 950.00 | 230.00 | 1 720.00 | 1 950.00 |
BJ TOTAL (I) | 13 825 619.00 | 230.00 | 13 825 389.00 | 13 825 619.00 |
BX Customers and related accounts | 40 404.00 | | 40 404.00 | 40 404.00 |
BZ Other receivables | 1 643 009.00 | | 1 643 009.00 | 1 643 009.00 |
CF Cash and cash equivalents | 217 411.00 | | 217 411.00 | 217 411.00 |
CJ TOTAL (II) | 1 900 824.00 | | 1 900 824.00 | 1 900 824.00 |
CO Grand total (0 to V) | 15 726 443.00 | 230.00 | 15 726 213.00 | 15 726 443.00 |
CU Other investments | 13 823 669.00 | | 13 823 669.00 | 13 823 669.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 273 000.00 | | | 9 273 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -498 196.00 | | | -498 196.00 |
DL TOTAL (I) | 8 774 804.00 | | | 8 774 804.00 |
DU Loans and Debts from Credit Institutions (3) | 5 167 684.00 | | | 5 167 684.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 535 902.00 | | | 1 535 902.00 |
DX Trade payables and related accounts | 230 044.00 | | | 230 044.00 |
DY Tax and social security liabilities | 17 779.00 | | | 17 779.00 |
EC TOTAL (IV) | 6 951 409.00 | | | 6 951 409.00 |
EE Grand total (I to V) | 15 726 213.00 | | | 15 726 213.00 |
EI Including equity loans | 1 535 902.00 | | | 1 535 902.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 237 685.00 | | 237 685.00 | 237 685.00 |
FJ Net sales | 237 685.00 | | 237 685.00 | 237 685.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 237 688.00 | |
FW Other purchases and external expenses | | | 659 684.00 | |
FX Taxes, duties, and similar payments | | | 13 170.00 | |
FY Salaries and Wages | | | 29 232.00 | |
FZ Social Security Contributions | | | 11 883.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 230.00 | |
GF Total Operating Expenses (II) | | | 714 198.00 | |
GG - OPERATING RESULT (I - II) | | | -476 510.00 | |
GL Other interest and similar income | | | 14 960.00 | |
GP Total financial income (V) | | | 14 960.00 | |
GR Interest and similar expenses | | | 36 646.00 | |
GU Total financial expenses (VI) | | | 36 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 686.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -498 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 252 648.00 | | | 252 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 750 844.00 | | | 750 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -498 196.00 | | | -498 196.00 |
| |
| 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 | | | 13 825 619.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 13 823 669.00 | |
I4 DECREASES Grand Total | | | 13 825 619.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 950.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 950.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 13 823 669.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 230.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 230.00 | | |
| |
| 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 | 230 044.00 | 230 044.00 | | 230 044.00 |
8C Staff and Related Accounts | 6 746.00 | 6 746.00 | | 6 746.00 |
8D Social Security and Other Social Organizations | 4 099.00 | 4 099.00 | | 4 099.00 |
UX Other trade receivables | 40 404.00 | 40 404.00 | | 40 404.00 |
VB VAT | 117 711.00 | 117 711.00 | | 117 711.00 |
VC Group and associates | 1 525 298.00 | 1 525 298.00 | | 1 525 298.00 |
VG Loans with a maturity of up to one year at origin | 1 837 513.00 | 173 471.00 | 708 870.00 | 1 837 513.00 |
VH Loans with a maturity of more than one year at origin | 3 330 171.00 | 343 960.00 | 1 439 415.00 | 3 330 171.00 |
VI Group and Associates | 1 535 902.00 | 1 535 902.00 | | 1 535 902.00 |
VJ Loans taken out during the year | 5 502 000.00 | | | 5 502 000.00 |
VK Loans repaid during the year | 337 829.00 | | | 337 829.00 |
VQ Other Taxes, Duties, and Similar Debts | 199.00 | 199.00 | | 199.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 683 413.00 | 1 683 413.00 | | 1 683 413.00 |
VW VAT | 6 734.00 | 6 734.00 | | 6 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 951 409.00 | 2 301 156.00 | 2 148 285.00 | 6 951 409.00 |
