| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 251.00 | | 13 251.00 | 13 251.00 |
BJ TOTAL (I) | 1 844 614.00 | 505 920.00 | 1 338 693.00 | 1 844 614.00 |
BP Services in progress | 415 961.00 | | 415 961.00 | 415 961.00 |
BX Customers and related accounts | 257 148.00 | | 257 148.00 | 257 148.00 |
BZ Other receivables | 78 925.00 | | 78 925.00 | 78 925.00 |
CF Cash and cash equivalents | 10 504.00 | | 10 504.00 | 10 504.00 |
CJ TOTAL (II) | 762 540.00 | | 762 540.00 | 762 540.00 |
CO Grand total (0 to V) | 2 607 154.00 | 505 920.00 | 2 101 233.00 | 2 607 154.00 |
CU Other investments | 1 831 363.00 | 505 920.00 | 1 325 442.00 | 1 831 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 915 000.00 | 915 000.00 | | 915 000.00 |
DD Legal reserve (1) | 91 500.00 | 91 500.00 | | 91 500.00 |
DG Other reserves | 1 530 853.00 | 1 033 967.00 | | 1 530 853.00 |
DH Retained earnings | | -727 141.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 113 371.00 | 1 224 028.00 | | -1 113 371.00 |
DL TOTAL (I) | 1 423 981.00 | 2 537 353.00 | | 1 423 981.00 |
DU Loans and Debts from Credit Institutions (3) | | 240.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 355 196.00 | | | 355 196.00 |
DX Trade payables and related accounts | 263 361.00 | 144 876.00 | | 263 361.00 |
DY Tax and social security liabilities | 57 001.00 | 119 854.00 | | 57 001.00 |
EA Other liabilities | 1 692.00 | 9 600.00 | | 1 692.00 |
EC TOTAL (IV) | 677 251.00 | 274 571.00 | | 677 251.00 |
EE Grand total (I to V) | 2 101 233.00 | 2 811 925.00 | | 2 101 233.00 |
EG Accrued income and payables due within one year | 677 251.00 | 274 571.00 | | 677 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 611.00 | | 183 611.00 | 183 611.00 |
FJ Net sales | 183 611.00 | | 183 611.00 | 183 611.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 300 087.00 | |
FR Total operating income (I) | | | 483 698.00 | |
FW Other purchases and external expenses | | | 605 815.00 | |
FX Taxes, duties, and similar payments | | | 725.00 | |
FY Salaries and Wages | | | 46 114.00 | |
FZ Social Security Contributions | | | 25 996.00 | |
GF Total Operating Expenses (II) | | | 678 651.00 | |
GG - OPERATING RESULT (I - II) | | | -194 953.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 514 200.00 | |
GP Total financial income (V) | | | 514 200.00 | |
GR Interest and similar expenses | | | 1 432 428.00 | |
GU Total financial expenses (VI) | | | 1 432 428.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -918 228.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 113 181.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 300 087.00 | | | 300 087.00 |
HA Exceptional income from management transactions | 34.00 | 4.00 | | 34.00 |
HC Reversals of provisions and transfers of expenses | | 1 107 021.00 | | |
HD Total exceptional income (VII) | 34.00 | 1 107 025.00 | | 34.00 |
HE Exceptional expenses on management operations | 225.00 | 3.00 | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | 3.00 | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -190.00 | 1 107 022.00 | | -190.00 |
HK Income tax | | -602 620.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 997 933.00 | 2 056 061.00 | | 997 933.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 111 305.00 | 832 032.00 | | 2 111 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 113 371.00 | 1 224 028.00 | | -1 113 371.00 |
| |
| 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 | 1 831 363.00 | | 13 251.00 | 1 831 363.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 844 614.00 | |
I4 DECREASES Grand Total | | | 1 844 614.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 831 363.00 | | 13 251.00 | 1 831 363.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 505 920.00 | | | 505 920.00 |
7C Grand total | 505 920.00 | | | 505 920.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 263 361.00 | 263 361.00 | | 263 361.00 |
8C Staff and Related Accounts | 10 375.00 | 10 375.00 | | 10 375.00 |
8D Social Security and Other Social Organizations | 15 593.00 | 15 593.00 | | 15 593.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 692.00 | 1 692.00 | | 1 692.00 |
UT Other financial assets | 13 251.00 | | 13 251.00 | 13 251.00 |
UX Other trade receivables | 257 148.00 | 257 148.00 | | 257 148.00 |
UY Staff and related accounts | 134.00 | 134.00 | | 134.00 |
UZ Social Security, other social security organizations | 1 682.00 | 1 682.00 | | 1 682.00 |
VB VAT | 77 109.00 | 77 109.00 | | 77 109.00 |
VI Group and Associates | 355 196.00 | 355 196.00 | | 355 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 129.00 | 1 129.00 | | 1 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349 325.00 | 336 074.00 | 13 251.00 | 349 325.00 |
VW VAT | 29 904.00 | 29 904.00 | | 29 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 677 251.00 | 677 251.00 | | 677 251.00 |
| |
| 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 | 744.00 | 556.00 | | 744.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 166 967.00 | 154 553.00 | | 166 967.00 |
ST Other accounts | 84 485.00 | 84 101.00 | | 84 485.00 |
XQ Rental, rental and co-ownership charges | 5 424.00 | 700.00 | | 5 424.00 |
YU External personnel | 348 937.00 | | | 348 937.00 |
YW Business tax | -19.00 | 5 370.00 | | -19.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 725.00 | 5 926.00 | | 725.00 |
YY Amount of VAT collected | 175 539.00 | 63 463.00 | | 175 539.00 |
YZ Total deductible VAT on goods and services | 150 822.00 | 113 638.00 | | 150 822.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 605 815.00 | 239 354.00 | | 605 815.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
