| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 40 569.00 | 36 320.00 | 4 248.00 | 40 569.00 |
BJ TOTAL (I) | 1 995 820.00 | 36 320.00 | 1 959 500.00 | 1 995 820.00 |
BX Customers and related accounts | 17 160.00 | | 17 160.00 | 17 160.00 |
BZ Other receivables | 1 538.00 | | 1 538.00 | 1 538.00 |
CF Cash and cash equivalents | 11 271.00 | | 11 271.00 | 11 271.00 |
CJ TOTAL (II) | 29 969.00 | | 29 969.00 | 29 969.00 |
CO Grand total (0 to V) | 2 025 790.00 | 36 320.00 | 1 989 469.00 | 2 025 790.00 |
CU Other investments | 1 955 252.00 | | 1 955 252.00 | 1 955 252.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 789 731.00 | 789 731.00 | | 789 731.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 765 146.00 | 825 635.00 | | 765 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 791.00 | -60 489.00 | | -42 791.00 |
DL TOTAL (I) | 1 552 786.00 | 1 595 577.00 | | 1 552 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 351 562.00 | 351 662.00 | | 351 562.00 |
DX Trade payables and related accounts | 10 403.00 | 10 633.00 | | 10 403.00 |
DY Tax and social security liabilities | 11 937.00 | 10 623.00 | | 11 937.00 |
EA Other liabilities | 62 781.00 | 39 781.00 | | 62 781.00 |
EC TOTAL (IV) | 436 683.00 | 412 700.00 | | 436 683.00 |
EE Grand total (I to V) | 1 989 469.00 | 2 008 276.00 | | 1 989 469.00 |
EG Accrued income and payables due within one year | 85 121.00 | 61 038.00 | | 85 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 73 600.00 | |
FJ Net sales | | | 73 600.00 | |
FQ Other income | | | 2 367.00 | |
FR Total operating income (I) | | | 75 967.00 | |
FW Other purchases and external expenses | | | 26 051.00 | |
FX Taxes, duties, and similar payments | | | 1 564.00 | |
FY Salaries and Wages | | | 59 213.00 | |
FZ Social Security Contributions | | | 23 869.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 883.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 118 599.00 | |
GG - OPERATING RESULT (I - II) | | | -42 631.00 | |
GP Total financial income (V) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 168.00 | 651.00 | | 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -168.00 | -651.00 | | -168.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 976.00 | 76 050.00 | | 75 976.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 767.00 | 136 539.00 | | 118 767.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 791.00 | -60 489.00 | | -42 791.00 |
| |
| 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 | 1 995 820.00 | | | 1 995 820.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 955 252.00 | |
I4 DECREASES Grand Total | | | 1 995 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 40 569.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 569.00 | | | 40 569.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 955 252.00 | | | 1 955 252.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 437.00 | 7 883.00 | | 28 437.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 437.00 | 7 883.00 | | 28 437.00 |
| |
| 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 | 10 403.00 | 10 403.00 | | 10 403.00 |
8C Staff and Related Accounts | 1 040.00 | 1 040.00 | | 1 040.00 |
8D Social Security and Other Social Organizations | 6 011.00 | 6 011.00 | | 6 011.00 |
8K Other liabilities (including liabilities related to repo transactions) | 62 781.00 | 62 781.00 | | 62 781.00 |
UX Other trade receivables | 17 160.00 | 17 160.00 | | 17 160.00 |
VB VAT | 1 538.00 | 1 538.00 | | 1 538.00 |
VI Group and Associates | 351 562.00 | | 351 562.00 | 351 562.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 333.00 | 1 333.00 | | 1 333.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 698.00 | 18 698.00 | | 18 698.00 |
VW VAT | 3 553.00 | 3 553.00 | | 3 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 436 683.00 | 85 121.00 | 351 562.00 | 436 683.00 |
