| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 391 896.00 | | 6 391 896.00 | 6 391 896.00 |
BZ Other receivables | 258 534.00 | | 258 534.00 | 258 534.00 |
CF Cash and cash equivalents | 5 886 714.00 | | 5 886 714.00 | 5 886 714.00 |
CJ TOTAL (II) | 6 145 248.00 | | 6 145 248.00 | 6 145 248.00 |
CO Grand total (0 to V) | 12 537 144.00 | | 12 537 144.00 | 12 537 144.00 |
CU Other investments | 6 391 896.00 | | 6 391 896.00 | 6 391 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 384 650.00 | 384 650.00 | | 384 650.00 |
DB Share, merger, contribution premiums, etc. | 368 628.00 | 368 628.00 | | 368 628.00 |
DD Legal reserve (1) | 38 465.00 | 38 465.00 | | 38 465.00 |
DG Other reserves | 8 708 888.00 | 8 579 880.00 | | 8 708 888.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -444 964.00 | 129 008.00 | | -444 964.00 |
DL TOTAL (I) | 9 055 668.00 | 9 500 632.00 | | 9 055 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 429 186.00 | 189 567.00 | | 3 429 186.00 |
DX Trade payables and related accounts | 12 660.00 | 28 860.00 | | 12 660.00 |
DY Tax and social security liabilities | 39 630.00 | 69 479.00 | | 39 630.00 |
EC TOTAL (IV) | 3 481 476.00 | 287 906.00 | | 3 481 476.00 |
EE Grand total (I to V) | 12 537 144.00 | 9 788 538.00 | | 12 537 144.00 |
EI Including equity loans | 3 429 186.00 | | | 3 429 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 340 200.00 | | 340 200.00 | 340 200.00 |
FJ Net sales | 340 200.00 | | 340 200.00 | 340 200.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 340 203.00 | |
FW Other purchases and external expenses | | | 98 811.00 | |
FX Taxes, duties, and similar payments | | | 8 655.00 | |
FY Salaries and Wages | | | 307 643.00 | |
FZ Social Security Contributions | | | 116 352.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 531 463.00 | |
GG - OPERATING RESULT (I - II) | | | -191 260.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 479.00 | |
GP Total financial income (V) | | | 2 479.00 | |
GR Interest and similar expenses | | | 18 596.00 | |
GS Negative differences of foreign exchange | | | 286.00 | |
GU Total financial expenses (VI) | | | 18 882.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 403.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -207 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 270 000.00 | | |
HD Total exceptional income (VII) | | 270 000.00 | | |
HF Exceptional expenses on capital transactions | 270 000.00 | | | 270 000.00 |
HH Total exceptional expenses (VIII) | 270 000.00 | | | 270 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -270 000.00 | 270 000.00 | | -270 000.00 |
HK Income tax | -32 700.00 | -284 450.00 | | -32 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 342 681.00 | 734 445.00 | | 342 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 787 645.00 | 605 437.00 | | 787 645.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -444 964.00 | 129 008.00 | | -444 964.00 |
| |
| 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 | 6 391 896.00 | | | 6 391 896.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 391 896.00 | |
I4 DECREASES Grand Total | | | 6 391 896.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 391 896.00 | | | 6 391 896.00 |
| |
| 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 | 12 660.00 | 12 660.00 | | 12 660.00 |
8C Staff and Related Accounts | 11 384.00 | 11 384.00 | | 11 384.00 |
8D Social Security and Other Social Organizations | 24 734.00 | 24 734.00 | | 24 734.00 |
VB VAT | 2 116.00 | 2 116.00 | | 2 116.00 |
VC Group and associates | 232 700.00 | 232 700.00 | | 232 700.00 |
VI Group and Associates | 3 429 186.00 | 3 429 186.00 | | 3 429 186.00 |
VM Income taxes | 21 000.00 | 21 000.00 | | 21 000.00 |
VP Miscellaneous | 2 718.00 | 2 718.00 | | 2 718.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 511.00 | 3 511.00 | | 3 511.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 258 534.00 | 258 534.00 | | 258 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 481 476.00 | 3 481 476.00 | | 3 481 476.00 |
