| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | 300 000.00 | | 300 000.00 | 300 000.00 |
BB Receivables related to investments | 1 019 017.00 | | 1 019 017.00 | 1 019 017.00 |
BJ TOTAL (I) | 1 322 977.00 | | 1 322 977.00 | 1 322 977.00 |
CF Cash and cash equivalents | 1 327.00 | | 1 327.00 | 1 327.00 |
CJ TOTAL (II) | 1 327.00 | | 1 327.00 | 1 327.00 |
CO Grand total (0 to V) | 1 324 304.00 | | 1 324 304.00 | 1 324 304.00 |
CP Shares due in less than one year | 1 019 017.00 | | | 1 019 017.00 |
CU Other investments | 3 960.00 | | 3 960.00 | 3 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 625.00 | 8 625.00 | | 8 625.00 |
DB Share, merger, contribution premiums, etc. | 28 875.00 | 28 875.00 | | 28 875.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -224 761.00 | -207 683.00 | | -224 761.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 433.00 | -17 078.00 | | -16 433.00 |
DL TOTAL (I) | -202 944.00 | -186 511.00 | | -202 944.00 |
DU Loans and Debts from Credit Institutions (3) | 83.00 | 30.00 | | 83.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 521 562.00 | 1 333 119.00 | | 1 521 562.00 |
DX Trade payables and related accounts | 2 016.00 | 1 374.00 | | 2 016.00 |
DY Tax and social security liabilities | 3 588.00 | 3 221.00 | | 3 588.00 |
EC TOTAL (IV) | 1 527 249.00 | 1 337 744.00 | | 1 527 249.00 |
EE Grand total (I to V) | 1 324 304.00 | 1 151 233.00 | | 1 324 304.00 |
EG Accrued income and payables due within one year | 1 527 249.00 | 1 337 744.00 | | 1 527 249.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 83.00 | 30.00 | | 83.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 379.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 379.00 | |
GG - OPERATING RESULT (I - II) | | | -2 379.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 879.00 | |
GP Total financial income (V) | | | 13 879.00 | |
GR Interest and similar expenses | | | 16 658.00 | |
GU Total financial expenses (VI) | | | 16 658.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 779.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 275.00 | 7 685.00 | | 11 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 879.00 | 16 751.00 | | 13 879.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 312.00 | 33 830.00 | | 30 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 433.00 | -17 078.00 | | -16 433.00 |
| |
| 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 | 1 140 105.00 | | 332 093.00 | 1 140 105.00 |
I3 DECREASES Total Financial Fixed Assets | | 149 221.00 | 1 022 977.00 | |
I4 DECREASES Grand Total | | 149 221.00 | 1 322 977.00 | |
IO DECREASES Total including other intangible assets | | | 300 000.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 140 105.00 | | 32 093.00 | 1 140 105.00 |
| |
| 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 | 2 016.00 | 2 016.00 | | 2 016.00 |
8E Income Taxes | 3 588.00 | 3 588.00 | | 3 588.00 |
UL Receivables related to investments | 1 019 017.00 | 1 019 017.00 | | 1 019 017.00 |
VG Loans with a maturity of up to one year at origin | 83.00 | 83.00 | | 83.00 |
VI Group and Associates | 1 521 562.00 | 1 521 562.00 | | 1 521 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 019 017.00 | 1 019 017.00 | | 1 019 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 527 249.00 | 1 527 249.00 | | 1 527 249.00 |
