| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 959.00 | 567.00 | 392.00 | 959.00 |
BH Other financial assets | 6 750.00 | | 6 750.00 | 6 750.00 |
BJ TOTAL (I) | 169 689.00 | 567.00 | 169 122.00 | 169 689.00 |
BX Customers and related accounts | 597.00 | | 597.00 | 597.00 |
BZ Other receivables | 567 787.00 | | 567 787.00 | 567 787.00 |
CF Cash and cash equivalents | 78 601.00 | | 78 601.00 | 78 601.00 |
CH Prepaid expenses | 1 300.00 | | 1 300.00 | 1 300.00 |
CJ TOTAL (II) | 648 285.00 | | 648 285.00 | 648 285.00 |
CO Grand total (0 to V) | 817 974.00 | 567.00 | 817 407.00 | 817 974.00 |
CS Evaluated investments - equity method | 161 980.00 | | 161 980.00 | 161 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 609 796.00 | 609 796.00 | | 609 796.00 |
DD Legal reserve (1) | 60 980.00 | 60 980.00 | | 60 980.00 |
DG Other reserves | 381 367.00 | 431 367.00 | | 381 367.00 |
DH Retained earnings | -312 518.00 | -9 086.00 | | -312 518.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 135.00 | -303 431.00 | | 8 135.00 |
DL TOTAL (I) | 747 759.00 | 789 625.00 | | 747 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 946.00 | 2 099.00 | | 21 946.00 |
DX Trade payables and related accounts | 12 864.00 | 9 891.00 | | 12 864.00 |
DY Tax and social security liabilities | 34 837.00 | 20 385.00 | | 34 837.00 |
EC TOTAL (IV) | 69 648.00 | 32 376.00 | | 69 648.00 |
EE Grand total (I to V) | 817 407.00 | 822 000.00 | | 817 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 133 500.00 | |
FJ Net sales | | | 133 500.00 | |
FQ Other income | | | 9 268.00 | |
FR Total operating income (I) | | | 142 768.00 | |
FW Other purchases and external expenses | | | 39 059.00 | |
FX Taxes, duties, and similar payments | | | 4 391.00 | |
FY Salaries and Wages | | | 79 668.00 | |
FZ Social Security Contributions | | | 41 124.00 | |
GB Operating Expenses - Provisions | | | 320.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 164 563.00 | |
GG - OPERATING RESULT (I - II) | | | -21 796.00 | |
GP Total financial income (V) | | | 301 910.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 301 910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 280 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 68 039.00 | 26 257.00 | | 68 039.00 |
HH Total exceptional expenses (VIII) | 361 988.00 | 7 197.00 | | 361 988.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -293 949.00 | 19 060.00 | | -293 949.00 |
HK Income tax | -21 969.00 | -5 593.00 | | -21 969.00 |
HL TOTAL REVENUE (I + III + V + VII) | 512 717.00 | 230 191.00 | | 512 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 504 582.00 | 533 622.00 | | 504 582.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 135.00 | -303 431.00 | | 8 135.00 |
| |
| 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 | 462 915.00 | | | 462 915.00 |
I3 DECREASES Total Financial Fixed Assets | | 293 226.00 | 168 730.00 | |
I4 DECREASES Grand Total | | 293 226.00 | 169 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 959.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 959.00 | | | 959.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 461 956.00 | | | 461 956.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 247.00 | 320.00 | | 247.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 247.00 | 320.00 | | 247.00 |
| |
| 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 | 12 864.00 | 12 864.00 | | 12 864.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 946.00 | 21 946.00 | | 21 946.00 |
UT Other financial assets | 6 750.00 | | 6 750.00 | 6 750.00 |
UX Other trade receivables | 597.00 | 597.00 | | 597.00 |
VP Miscellaneous | 567 787.00 | 567 787.00 | | 567 787.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 837.00 | 34 837.00 | | 34 837.00 |
VS Prepaid expenses | 1 300.00 | 1 300.00 | | 1 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 576 434.00 | 569 684.00 | 6 750.00 | 576 434.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 648.00 | 69 648.00 | | 69 648.00 |
