| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 56 133.00 | 56 133.00 | | 56 133.00 |
BB Receivables related to investments | 620.00 | | 620.00 | 620.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 349 048.00 | 459 133.00 | 889 916.00 | 1 349 048.00 |
BX Customers and related accounts | 74 431.00 | | 74 431.00 | 74 431.00 |
BZ Other receivables | 64 772.00 | | 64 772.00 | 64 772.00 |
CH Prepaid expenses | 2 312.00 | | 2 312.00 | 2 312.00 |
CJ TOTAL (II) | 141 514.00 | | 141 514.00 | 141 514.00 |
CO Grand total (0 to V) | 1 490 563.00 | 459 133.00 | 1 031 430.00 | 1 490 563.00 |
CP Shares due in less than one year | 10 620.00 | | | 10 620.00 |
CU Other investments | 1 282 296.00 | 403 000.00 | 879 296.00 | 1 282 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 968 240.00 | 789 091.00 | | 968 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -243 407.00 | 179 149.00 | | -243 407.00 |
DL TOTAL (I) | 734 733.00 | 978 140.00 | | 734 733.00 |
DU Loans and Debts from Credit Institutions (3) | 130 187.00 | 284 137.00 | | 130 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141 910.00 | 142 318.00 | | 141 910.00 |
DX Trade payables and related accounts | 9 099.00 | 3 670.00 | | 9 099.00 |
DY Tax and social security liabilities | 12 405.00 | 21 857.00 | | 12 405.00 |
EA Other liabilities | 3 096.00 | 3 390.00 | | 3 096.00 |
EC TOTAL (IV) | 296 698.00 | 455 372.00 | | 296 698.00 |
EE Grand total (I to V) | 1 031 430.00 | 1 433 511.00 | | 1 031 430.00 |
EG Accrued income and payables due within one year | 296 698.00 | 327 357.00 | | 296 698.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 688.00 | 9 153.00 | | 1 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 535.00 | | 15 535.00 | 15 535.00 |
FJ Net sales | 15 535.00 | | 15 535.00 | 15 535.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 15 539.00 | |
FW Other purchases and external expenses | | | 14 128.00 | |
FX Taxes, duties, and similar payments | | | -5.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 14 123.00 | |
GG - OPERATING RESULT (I - II) | | | 1 416.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 160 620.00 | |
GK Income from other securities and fixed asset receivables | | | 255.00 | |
GP Total financial income (V) | | | 160 875.00 | |
GQ Financial allocations to depreciation and provisions | | | 403 000.00 | |
GR Interest and similar expenses | | | 9 117.00 | |
GU Total financial expenses (VI) | | | 412 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -251 242.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -249 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 160 814.00 | 160 000.00 | | 160 814.00 |
HD Total exceptional income (VII) | 160 814.00 | 160 000.00 | | 160 814.00 |
HF Exceptional expenses on capital transactions | 160 814.00 | 160 000.00 | | 160 814.00 |
HH Total exceptional expenses (VIII) | 160 814.00 | 160 000.00 | | 160 814.00 |
HK Income tax | -6 419.00 | -4 956.00 | | -6 419.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 227.00 | 367 553.00 | | 337 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 580 635.00 | 188 404.00 | | 580 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -243 407.00 | 179 149.00 | | -243 407.00 |
| |
| 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 | 1 349 242.00 | | 160 620.00 | 1 349 242.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 56 133.00 | | | 56 133.00 |
I3 DECREASES Total Financial Fixed Assets | | 160 814.00 | 1 292 916.00 | |
I4 DECREASES Grand Total | | 160 814.00 | 1 349 048.00 | |
IN DECREASES Start-up, development, or research expenses | | | 56 133.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 293 110.00 | | 160 620.00 | 1 293 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 133.00 | | | 56 133.00 |
CY DEPRECIATION Start-up, development, or research expenses | 56 133.00 | | | 56 133.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 403 000.00 | | |
7C Grand total | | 403 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 403 000.00 | | |
| |
| 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 | 141 890.00 | 141 890.00 | | 141 890.00 |
8B Suppliers and Related Accounts | 9 099.00 | 9 099.00 | | 9 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 096.00 | 3 096.00 | | 3 096.00 |
UL Receivables related to investments | 620.00 | 620.00 | | 620.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 74 431.00 | 74 431.00 | | 74 431.00 |
VC Group and associates | 52 973.00 | 52 973.00 | | 52 973.00 |
VG Loans with a maturity of up to one year at origin | 2 173.00 | 2 173.00 | | 2 173.00 |
VH Loans with a maturity of more than one year at origin | 128 015.00 | 128 015.00 | | 128 015.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VK Loans repaid during the year | 145 226.00 | | | 145 226.00 |
VM Income taxes | 10 340.00 | 10 340.00 | | 10 340.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 459.00 | 1 459.00 | | 1 459.00 |
VS Prepaid expenses | 2 312.00 | 2 312.00 | | 2 312.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 134.00 | 152 134.00 | | 152 134.00 |
VW VAT | 12 405.00 | 12 405.00 | | 12 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 698.00 | 296 698.00 | | 296 698.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | -5.00 | 163.00 | | -5.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 743.00 | 7 107.00 | | 7 743.00 |
ST Other accounts | 6 385.00 | 6 172.00 | | 6 385.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -5.00 | 163.00 | | -5.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 128.00 | 13 279.00 | | 14 128.00 |
