| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 9.00 | |
AT Other tangible assets | 4 628.00 | 2 635.00 | 1 992.00 | 4 628.00 |
BJ TOTAL (I) | 11 525.00 | 2 635.00 | 8 889.00 | 11 525.00 |
BZ Other receivables | 379 321.00 | | 379 321.00 | 379 321.00 |
CD Marketable securities | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
CF Cash and cash equivalents | 57 170.00 | | 57 170.00 | 57 170.00 |
CJ TOTAL (II) | 1 536 492.00 | | 1 536 492.00 | 1 536 492.00 |
CO Grand total (0 to V) | 1 548 017.00 | 2 635.00 | 1 545 382.00 | 1 548 017.00 |
CU Other investments | 6 897.00 | | 6 897.00 | 6 897.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 173 180.00 | 1 173 180.00 | | 1 173 180.00 |
DD Legal reserve (1) | 67 858.00 | 58 252.00 | | 67 858.00 |
DG Other reserves | 1 289 305.00 | 1 106 796.00 | | 1 289 305.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -990 808.00 | 192 115.00 | | -990 808.00 |
DL TOTAL (I) | 1 539 535.00 | 2 530 344.00 | | 1 539 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 878.00 | 4 519.00 | | 4 878.00 |
DY Tax and social security liabilities | 968.00 | 2 111.00 | | 968.00 |
EC TOTAL (IV) | 5 846.00 | 6 630.00 | | 5 846.00 |
EE Grand total (I to V) | 1 545 382.00 | 2 536 974.00 | | 1 545 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 000.00 | |
FJ Net sales | | | 2 000.00 | |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 7 947.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 436.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 542.00 | |
GF Total Operating Expenses (II) | | | 10 926.00 | |
GG - OPERATING RESULT (I - II) | | | -8 926.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 66 905.00 | |
GL Other interest and similar income | | | 4 185.00 | |
GP Total financial income (V) | | | 71 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 62 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 121 175.00 | | | 121 175.00 |
HD Total exceptional income (VII) | 121 175.00 | | | 121 175.00 |
HF Exceptional expenses on capital transactions | 1 173 180.00 | | | 1 173 180.00 |
HH Total exceptional expenses (VIII) | 1 173 180.00 | | | 1 173 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 052 005.00 | | | -1 052 005.00 |
HK Income tax | 968.00 | 2 111.00 | | 968.00 |
HL TOTAL REVENUE (I + III + V + VII) | 194 265.00 | 206 740.00 | | 194 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 185 074.00 | 14 624.00 | | 1 185 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -990 808.00 | 192 115.00 | | -990 808.00 |
| |
| 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 | 1 184 705.00 | | | 1 184 705.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 173 180.00 | 6 897.00 | |
I4 DECREASES Grand Total | | 1 173 180.00 | 11 525.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 628.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 628.00 | | | 4 628.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 180 077.00 | | | 1 180 077.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 092.00 | 1 542.00 | | 1 092.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 092.00 | 1 542.00 | | 1 092.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 968.00 | 968.00 | | 968.00 |
VC Group and associates | 379 321.00 | | 379 321.00 | 379 321.00 |
VI Group and Associates | 4 878.00 | | 4 878.00 | 4 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 379 321.00 | | 379 321.00 | 379 321.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 846.00 | 968.00 | 4 878.00 | 5 846.00 |
