| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 132 050.00 | 132 050.00 | | 132 050.00 |
BB Receivables related to investments | 1 091 914.00 | 255 276.00 | 836 638.00 | 1 091 914.00 |
BJ TOTAL (I) | 1 465 889.00 | 391 726.00 | 1 074 163.00 | 1 465 889.00 |
BN Goods in progress | 13 712.00 | | 13 712.00 | 13 712.00 |
BX Customers and related accounts | 94 427.00 | | 94 427.00 | 94 427.00 |
BZ Other receivables | 324 308.00 | | 324 308.00 | 324 308.00 |
CF Cash and cash equivalents | 5 669.00 | | 5 669.00 | 5 669.00 |
CJ TOTAL (II) | 438 116.00 | | 438 116.00 | 438 116.00 |
CO Grand total (0 to V) | 1 904 005.00 | 391 726.00 | 1 512 279.00 | 1 904 005.00 |
CP Shares due in less than one year | 836 638.00 | | | 836 638.00 |
CU Other investments | 241 925.00 | 4 400.00 | 237 525.00 | 241 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 534 500.00 | 2 811 000.00 | | 1 534 500.00 |
DB Share, merger, contribution premiums, etc. | 220 409.00 | 37 180.00 | | 220 409.00 |
DH Retained earnings | -394 194.00 | -474 404.00 | | -394 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -61 758.00 | 80 210.00 | | -61 758.00 |
DL TOTAL (I) | 1 298 957.00 | 2 453 986.00 | | 1 298 957.00 |
DU Loans and Debts from Credit Institutions (3) | 478.00 | 38.00 | | 478.00 |
DV Miscellaneous Loans and Financial Debts (4) | 178 649.00 | 45 711.00 | | 178 649.00 |
DX Trade payables and related accounts | 16 347.00 | 18 234.00 | | 16 347.00 |
DY Tax and social security liabilities | 15 738.00 | 18 207.00 | | 15 738.00 |
DZ Fixed asset liabilities and related accounts | 350.00 | 350.00 | | 350.00 |
EA Other liabilities | 1 760.00 | 1 760.00 | | 1 760.00 |
EC TOTAL (IV) | 213 322.00 | 84 301.00 | | 213 322.00 |
EE Grand total (I to V) | 1 512 279.00 | 2 538 287.00 | | 1 512 279.00 |
EG Accrued income and payables due within one year | 213 322.00 | 84 301.00 | | 213 322.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 478.00 | 38.00 | | 478.00 |
EI Including equity loans | 178 649.00 | | | 178 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 272.00 | |
FX Taxes, duties, and similar payments | | | 692.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 9 975.00 | |
GG - OPERATING RESULT (I - II) | | | -9 975.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 8 845.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 125.00 | |
GP Total financial income (V) | | | 8 125.00 | |
GQ Financial allocations to depreciation and provisions | | | 147 949.00 | |
GR Interest and similar expenses | | | 1 651.00 | |
GU Total financial expenses (VI) | | | 149 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -141 475.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -160 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 98 537.00 | | | 98 537.00 |
HB Exceptional income from capital transactions | 50.00 | 24 966.00 | | 50.00 |
HD Total exceptional income (VII) | 98 587.00 | 24 966.00 | | 98 587.00 |
HF Exceptional expenses on capital transactions | 50.00 | 24 966.00 | | 50.00 |
HH Total exceptional expenses (VIII) | 50.00 | 24 966.00 | | 50.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 98 537.00 | | | 98 537.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 712.00 | 174 759.00 | | 106 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 470.00 | 94 550.00 | | 168 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -61 758.00 | 80 210.00 | | -61 758.00 |
| |
| 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 | 2 440 156.00 | | 219 121.00 | 2 440 156.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 132 050.00 | | | 132 050.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 193 389.00 | 1 333 839.00 | |
I4 DECREASES Grand Total | | 1 193 389.00 | 1 465 889.00 | |
IO DECREASES Total including other intangible assets | | | 132 050.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 308 106.00 | | 219 121.00 | 2 308 106.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132 050.00 | | | 132 050.00 |
CY DEPRECIATION Start-up, development, or research expenses | 132 050.00 | | | 132 050.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 111 726.00 | 147 949.00 | | 111 726.00 |
7C Grand total | 111 726.00 | 147 949.00 | | 111 726.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 147 949.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 38 471.00 | 38 471.00 | | 38 471.00 |
8B Suppliers and Related Accounts | 16 347.00 | 16 347.00 | | 16 347.00 |
8J Fixed Asset Liabilities and Related Accounts | 350.00 | 350.00 | | 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 760.00 | 1 760.00 | | 1 760.00 |
UL Receivables related to investments | 1 091 914.00 | 1 091 914.00 | | 1 091 914.00 |
UX Other trade receivables | 94 427.00 | 94 427.00 | | 94 427.00 |
VB VAT | 1 040.00 | 1 040.00 | | 1 040.00 |
VG Loans with a maturity of up to one year at origin | 478.00 | 478.00 | | 478.00 |
VI Group and Associates | 140 178.00 | 140 178.00 | | 140 178.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 323 268.00 | 323 268.00 | | 323 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 510 648.00 | 1 510 648.00 | | 1 510 648.00 |
VW VAT | 15 738.00 | 15 738.00 | | 15 738.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 322.00 | 213 322.00 | | 213 322.00 |
