| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 9.00 | |
BB Receivables related to investments | 3 334 978.00 | | 3 334 978.00 | 3 334 978.00 |
BJ TOTAL (I) | 3 354 649.00 | | 3 354 649.00 | 3 354 649.00 |
BZ Other receivables | 1 469 575.00 | | 1 469 575.00 | 1 469 575.00 |
CF Cash and cash equivalents | 24 049.00 | | 24 049.00 | 24 049.00 |
CJ TOTAL (II) | 1 493 624.00 | | 1 493 624.00 | 1 493 624.00 |
CO Grand total (0 to V) | 4 848 273.00 | | 4 848 273.00 | 4 848 273.00 |
CP Shares due in less than one year | 3 334 978.00 | | | 3 334 978.00 |
CU Other investments | 19 671.00 | | 19 671.00 | 19 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 620 625.00 | 620 625.00 | | 620 625.00 |
DH Retained earnings | -979 360.00 | -800 637.00 | | -979 360.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -760 688.00 | -178 723.00 | | -760 688.00 |
DL TOTAL (I) | -1 009 423.00 | -248 735.00 | | -1 009 423.00 |
DU Loans and Debts from Credit Institutions (3) | 115.00 | 48.00 | | 115.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 844 890.00 | 4 489 966.00 | | 5 844 890.00 |
DX Trade payables and related accounts | 3 625.00 | 3 000.00 | | 3 625.00 |
DY Tax and social security liabilities | 9 065.00 | 10 723.00 | | 9 065.00 |
EC TOTAL (IV) | 5 857 695.00 | 4 503 737.00 | | 5 857 695.00 |
EE Grand total (I to V) | 4 848 273.00 | 4 255 002.00 | | 4 848 273.00 |
EG Accrued income and payables due within one year | 5 857 695.00 | 4 503 737.00 | | 5 857 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 000.00 | | 108 000.00 | 108 000.00 |
FJ Net sales | 108 000.00 | | 108 000.00 | 108 000.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 108 004.00 | |
FW Other purchases and external expenses | | | 33 716.00 | |
FX Taxes, duties, and similar payments | | | 4 864.00 | |
FY Salaries and Wages | | | 40 073.00 | |
FZ Social Security Contributions | | | 15 822.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 94 487.00 | |
GG - OPERATING RESULT (I - II) | | | 13 517.00 | |
GI Supported loss or transferred profit (IV) | | | 1 217 099.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 522 074.00 | |
GP Total financial income (V) | | | 522 074.00 | |
GR Interest and similar expenses | | | 79 243.00 | |
GU Total financial expenses (VI) | | | 79 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 442 831.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -760 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 363.00 | | |
HB Exceptional income from capital transactions | 1 100.00 | | | 1 100.00 |
HD Total exceptional income (VII) | 1 100.00 | 363.00 | | 1 100.00 |
HF Exceptional expenses on capital transactions | 1 037.00 | | | 1 037.00 |
HH Total exceptional expenses (VIII) | 1 037.00 | | | 1 037.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63.00 | 363.00 | | 63.00 |
HL TOTAL REVENUE (I + III + V + VII) | 631 179.00 | 570 552.00 | | 631 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 391 867.00 | 749 275.00 | | 1 391 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -760 688.00 | -178 723.00 | | -760 688.00 |
| |
| 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 | 3 222 106.00 | | 133 580.00 | 3 222 106.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 037.00 | 3 354 649.00 | |
I4 DECREASES Grand Total | | 1 037.00 | 3 354 649.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 222 106.00 | | 133 580.00 | 3 222 106.00 |
| |
| 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 | 3 625.00 | 3 625.00 | | 3 625.00 |
8D Social Security and Other Social Organizations | 3 221.00 | 3 221.00 | | 3 221.00 |
UL Receivables related to investments | 3 334 978.00 | 3 334 978.00 | | 3 334 978.00 |
VB VAT | 648.00 | 648.00 | | 648.00 |
VC Group and associates | 335 894.00 | 335 894.00 | | 335 894.00 |
VG Loans with a maturity of up to one year at origin | 115.00 | 115.00 | | 115.00 |
VI Group and Associates | 5 844 890.00 | 5 844 890.00 | | 5 844 890.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 074.00 | 4 074.00 | | 4 074.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 133 032.00 | 1 133 032.00 | | 1 133 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 804 553.00 | 4 804 553.00 | | 4 804 553.00 |
VW VAT | 1 770.00 | 1 770.00 | | 1 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 857 695.00 | 5 857 695.00 | | 5 857 695.00 |
