| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 303.00 | 303.00 | | 303.00 |
AT Other tangible assets | 71 624.00 | 71 624.00 | | 71 624.00 |
BH Other financial assets | 138.00 | | 138.00 | 138.00 |
BJ TOTAL (I) | 72 885.00 | 71 927.00 | 958.00 | 72 885.00 |
BX Customers and related accounts | 265 288.00 | | 265 288.00 | 265 288.00 |
BZ Other receivables | 4 543 048.00 | | 4 543 048.00 | 4 543 048.00 |
CF Cash and cash equivalents | 2 402.00 | | 2 402.00 | 2 402.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 810 738.00 | | 4 810 738.00 | 4 810 738.00 |
CO Grand total (0 to V) | 4 883 623.00 | 71 927.00 | 4 811 695.00 | 4 883 623.00 |
CU Other investments | 820.00 | | 820.00 | 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 841.00 | 14 841.00 | | 14 841.00 |
DD Legal reserve (1) | 1 538.00 | 1 538.00 | | 1 538.00 |
DH Retained earnings | 932 961.00 | 1 187 464.00 | | 932 961.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -431 742.00 | -254 503.00 | | -431 742.00 |
DL TOTAL (I) | 517 598.00 | 949 340.00 | | 517 598.00 |
DU Loans and Debts from Credit Institutions (3) | 133 871.00 | 48 682.00 | | 133 871.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 029 833.00 | 3 927 418.00 | | 4 029 833.00 |
DX Trade payables and related accounts | 5 022.00 | 3 040.00 | | 5 022.00 |
DY Tax and social security liabilities | 125 372.00 | 245 689.00 | | 125 372.00 |
EC TOTAL (IV) | 4 294 097.00 | 4 224 829.00 | | 4 294 097.00 |
EE Grand total (I to V) | 4 811 695.00 | 5 174 169.00 | | 4 811 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 221 073.00 | | 221 073.00 | 221 073.00 |
FJ Net sales | 221 073.00 | | 221 073.00 | 221 073.00 |
FQ Other income | | | 198.00 | |
FR Total operating income (I) | | | 221 271.00 | |
FW Other purchases and external expenses | | | 54 544.00 | |
FX Taxes, duties, and similar payments | | | 6 477.00 | |
FY Salaries and Wages | | | 519 852.00 | |
FZ Social Security Contributions | | | 230 539.00 | |
GE Other Expenses | | | 224.00 | |
GF Total Operating Expenses (II) | | | 811 637.00 | |
GG - OPERATING RESULT (I - II) | | | -590 367.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 448.00 | |
GL Other interest and similar income | | | 59 802.00 | |
GP Total financial income (V) | | | 155 250.00 | |
GR Interest and similar expenses | | | -4 024.00 | |
GU Total financial expenses (VI) | | | -4 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 159 274.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -431 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 361.00 | | |
HD Total exceptional income (VII) | | 8 361.00 | | |
HE Exceptional expenses on management operations | 650.00 | 35.00 | | 650.00 |
HH Total exceptional expenses (VIII) | 650.00 | 35.00 | | 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -650.00 | 8 326.00 | | -650.00 |
HK Income tax | | -8 380.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 376 521.00 | 662 756.00 | | 376 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 808 263.00 | 917 259.00 | | 808 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -431 742.00 | -254 503.00 | | -431 742.00 |
| |
| 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 | 72 885.00 | | | 72 885.00 |
I3 DECREASES Total Financial Fixed Assets | | | 958.00 | |
I4 DECREASES Grand Total | | | 72 885.00 | |
IO DECREASES Total including other intangible assets | | | 303.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 624.00 | |
KD ACQUISITIONS Total including other intangible assets | 303.00 | | | 303.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 624.00 | | | 71 624.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 958.00 | | | 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 927.00 | | | 71 927.00 |
PE DEPRECIATION Total including other intangible assets | 303.00 | | | 303.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 624.00 | | | 71 624.00 |
| |
| 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 | 5 022.00 | 5 022.00 | | 5 022.00 |
8C Staff and Related Accounts | 50 539.00 | 50 539.00 | | 50 539.00 |
8D Social Security and Other Social Organizations | 23 285.00 | 23 285.00 | | 23 285.00 |
UT Other financial assets | 138.00 | | 138.00 | 138.00 |
UX Other trade receivables | 265 288.00 | 265 288.00 | | 265 288.00 |
UY Staff and related accounts | 518.00 | 518.00 | | 518.00 |
UZ Social Security, other social security organizations | 31 837.00 | 31 837.00 | | 31 837.00 |
VB VAT | 3 810.00 | 3 810.00 | | 3 810.00 |
VC Group and associates | 4 473 130.00 | 4 473 130.00 | | 4 473 130.00 |
VH Loans with a maturity of more than one year at origin | 133 871.00 | 133 871.00 | | 133 871.00 |
VI Group and Associates | 4 029 833.00 | 4 029 833.00 | | 4 029 833.00 |
VM Income taxes | 33 737.00 | 33 737.00 | | 33 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 333.00 | 7 333.00 | | 7 333.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 808 473.00 | 4 808 335.00 | 138.00 | 4 808 473.00 |
VW VAT | 44 215.00 | 44 215.00 | | 44 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 294 097.00 | 4 294 097.00 | | 4 294 097.00 |
