| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 7 728.00 | | 7 728.00 | 7 728.00 |
BJ TOTAL (I) | 381 597.00 | 164 969.00 | 216 628.00 | 381 597.00 |
BX Customers and related accounts | 38 472.00 | | 38 472.00 | 38 472.00 |
BZ Other receivables | 2 760.00 | | 2 760.00 | 2 760.00 |
CF Cash and cash equivalents | 2.00 | | 2.00 | 2.00 |
CJ TOTAL (II) | 41 234.00 | | 41 234.00 | 41 234.00 |
CO Grand total (0 to V) | 422 831.00 | 164 969.00 | 257 862.00 | 422 831.00 |
CU Other investments | 373 869.00 | 164 969.00 | 208 900.00 | 373 869.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 144 800.00 | 144 800.00 | | 144 800.00 |
DG Other reserves | 250 970.00 | 210 335.00 | | 250 970.00 |
DH Retained earnings | -166 958.00 | -166 958.00 | | -166 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 504.00 | 40 634.00 | | -23 504.00 |
DL TOTAL (I) | 205 308.00 | 228 812.00 | | 205 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 23 811.00 | | |
DX Trade payables and related accounts | 8 890.00 | 3 041.00 | | 8 890.00 |
DY Tax and social security liabilities | 5 656.00 | 3 943.00 | | 5 656.00 |
EA Other liabilities | 38 009.00 | 13 757.00 | | 38 009.00 |
EC TOTAL (IV) | 52 554.00 | 44 551.00 | | 52 554.00 |
EE Grand total (I to V) | 257 862.00 | 273 363.00 | | 257 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 516.00 | | 110 516.00 | 110 516.00 |
FJ Net sales | 110 516.00 | | 110 516.00 | 110 516.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 110 516.00 | |
FW Other purchases and external expenses | | | 18 043.00 | |
FX Taxes, duties, and similar payments | | | 337.00 | |
FY Salaries and Wages | | | 105 310.00 | |
GF Total Operating Expenses (II) | | | 123 690.00 | |
GG - OPERATING RESULT (I - II) | | | -13 174.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 461.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 461.00 | |
GQ Financial allocations to depreciation and provisions | | | 9 902.00 | |
GR Interest and similar expenses | | | 613.00 | |
GU Total financial expenses (VI) | | | 10 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 054.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 228.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 287.00 | | |
HD Total exceptional income (VII) | | 287.00 | | |
HE Exceptional expenses on management operations | 276.00 | | | 276.00 |
HH Total exceptional expenses (VIII) | 276.00 | | | 276.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -276.00 | 287.00 | | -276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 977.00 | 155 279.00 | | 110 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 481.00 | 114 644.00 | | 134 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 504.00 | 40 634.00 | | -23 504.00 |
| |
| 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 | 384 078.00 | | | 384 078.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 481.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 2 481.00 | 381 597.00 | |
I4 DECREASES Grand Total | | 2 481.00 | 381 597.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 384 078.00 | | | 384 078.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 155 067.00 | 9 902.00 | | 155 067.00 |
7C Grand total | 155 067.00 | 9 902.00 | | 155 067.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 9 902.00 | | |
| |
| 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 | 8 890.00 | 8 890.00 | | 8 890.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 009.00 | 38 009.00 | | 38 009.00 |
UP Loans | 7 728.00 | 2 481.00 | 5 247.00 | 7 728.00 |
UX Other trade receivables | 38 472.00 | 38 472.00 | | 38 472.00 |
VB VAT | 1 816.00 | 1 816.00 | | 1 816.00 |
VC Group and associates | 364.00 | 364.00 | | 364.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 580.00 | 580.00 | | 580.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 960.00 | 43 713.00 | 5 247.00 | 48 960.00 |
VW VAT | 5 656.00 | 5 656.00 | | 5 656.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 554.00 | 52 554.00 | | 52 554.00 |
