| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 378 283.00 | | 3 378 283.00 | 3 378 283.00 |
AN Land | 122.00 | | 122.00 | 122.00 |
AP Buildings | 101 967.00 | 101 967.00 | | 101 967.00 |
AV Fixed assets in progress | 383 006.00 | | 383 006.00 | 383 006.00 |
BJ TOTAL (I) | 3 863 378.00 | 101 967.00 | 3 761 411.00 | 3 863 378.00 |
BX Customers and related accounts | 121 673.00 | 49 214.00 | 72 459.00 | 121 673.00 |
BZ Other receivables | 1 025 249.00 | | 1 025 249.00 | 1 025 249.00 |
CF Cash and cash equivalents | 560.00 | | 560.00 | 560.00 |
CH Prepaid expenses | 407.00 | | 407.00 | 407.00 |
CJ TOTAL (II) | 1 147 889.00 | 49 214.00 | 1 098 675.00 | 1 147 889.00 |
CO Grand total (0 to V) | 5 011 267.00 | 151 181.00 | 4 860 086.00 | 5 011 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 72 714.00 | 72 714.00 | | 72 714.00 |
DB Share, merger, contribution premiums, etc. | 2 464 266.00 | 2 464 266.00 | | 2 464 266.00 |
DD Legal reserve (1) | 7 271.00 | 7 271.00 | | 7 271.00 |
DH Retained earnings | 149 021.00 | 101 236.00 | | 149 021.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 927.00 | 47 785.00 | | -31 927.00 |
DL TOTAL (I) | 2 661 345.00 | 2 693 272.00 | | 2 661 345.00 |
DU Loans and Debts from Credit Institutions (3) | 337.00 | 10 307.00 | | 337.00 |
DV Miscellaneous Loans and Financial Debts (4) | 715 847.00 | 626 247.00 | | 715 847.00 |
DX Trade payables and related accounts | 139 984.00 | 159 678.00 | | 139 984.00 |
DY Tax and social security liabilities | 148 693.00 | 175 583.00 | | 148 693.00 |
EA Other liabilities | 1 193 881.00 | 1 149 181.00 | | 1 193 881.00 |
EC TOTAL (IV) | 2 198 741.00 | 2 120 995.00 | | 2 198 741.00 |
EE Grand total (I to V) | 4 860 086.00 | 4 814 267.00 | | 4 860 086.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | -3 885.00 | | -3 885.00 | -3 885.00 |
FJ Net sales | -3 885.00 | | -3 885.00 | -3 885.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 155.00 | |
FR Total operating income (I) | | | -3 731.00 | |
FW Other purchases and external expenses | | | 15 109.00 | |
FX Taxes, duties, and similar payments | | | 18 168.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 33 286.00 | |
GG - OPERATING RESULT (I - II) | | | -37 017.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 3 490.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 490.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 477.00 | | | 13 477.00 |
HD Total exceptional income (VII) | 13 477.00 | | | 13 477.00 |
HE Exceptional expenses on management operations | 4 897.00 | 2 646.00 | | 4 897.00 |
HH Total exceptional expenses (VIII) | 4 897.00 | 2 646.00 | | 4 897.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 579.00 | -2 646.00 | | 8 579.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 746.00 | 241 230.00 | | 9 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 673.00 | 193 445.00 | | 41 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 927.00 | 47 785.00 | | -31 927.00 |
| |
| 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 | 3 784 701.00 | | 78 677.00 | 3 784 701.00 |
I4 DECREASES Grand Total | | | 3 863 378.00 | |
IO DECREASES Total including other intangible assets | | | 3 378 283.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 485 095.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 378 283.00 | | | 3 378 283.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 406 418.00 | | 78 677.00 | 406 418.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 967.00 | | | 101 967.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 967.00 | | | 101 967.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 49 214.00 | | | 49 214.00 |
7B Total provisions for depreciation | 49 214.00 | | | 49 214.00 |
7C Grand total | 49 214.00 | | | 49 214.00 |
| |
| 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 | 139 984.00 | 139 984.00 | | 139 984.00 |
8D Social Security and Other Social Organizations | 1 457.00 | 1 457.00 | | 1 457.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 193 881.00 | | 1 193 881.00 | 1 193 881.00 |
UX Other trade receivables | 62 805.00 | 62 805.00 | | 62 805.00 |
UZ Social Security, other social security organizations | 149.00 | 149.00 | | 149.00 |
VA Doubtful or disputed receivables | 58 869.00 | 58 869.00 | | 58 869.00 |
VB VAT | 60 738.00 | 60 738.00 | | 60 738.00 |
VG Loans with a maturity of up to one year at origin | 337.00 | 337.00 | | 337.00 |
VI Group and Associates | 715 847.00 | | 715 847.00 | 715 847.00 |
VP Miscellaneous | 1 792.00 | 1 792.00 | | 1 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 124 724.00 | 124 724.00 | | 124 724.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 962 571.00 | | 962 571.00 | 962 571.00 |
VS Prepaid expenses | 407.00 | 407.00 | | 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 147 329.00 | 184 758.00 | 962 571.00 | 1 147 329.00 |
VW VAT | 22 512.00 | 22 512.00 | | 22 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 198 742.00 | 289 014.00 | 1 909 728.00 | 2 198 742.00 |
