| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 13 386 638.00 | 8 557 800.00 | 4 828 838.00 | 13 386 638.00 |
BZ Other receivables | 836.00 | | 836.00 | 836.00 |
CF Cash and cash equivalents | 599 987.00 | | 599 987.00 | 599 987.00 |
CH Prepaid expenses | 2 725.00 | | 2 725.00 | 2 725.00 |
CJ TOTAL (II) | 603 548.00 | | 603 548.00 | 603 548.00 |
CO Grand total (0 to V) | 13 990 186.00 | 8 557 800.00 | 5 432 386.00 | 13 990 186.00 |
CU Other investments | 13 386 638.00 | 8 557 800.00 | 4 828 838.00 | 13 386 638.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 774 593.00 | 9 774 593.00 | | 9 774 593.00 |
DD Legal reserve (1) | 35 743.00 | 35 743.00 | | 35 743.00 |
DG Other reserves | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -4 156 772.00 | -2 441 757.00 | | -4 156 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -407 985.00 | -1 715 015.00 | | -407 985.00 |
DK Regulated provisions | 81 324.00 | 64 016.00 | | 81 324.00 |
DL TOTAL (I) | 5 326 904.00 | 5 717 581.00 | | 5 326 904.00 |
DU Loans and Debts from Credit Institutions (3) | | 650 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 250.00 | | | 1 250.00 |
DX Trade payables and related accounts | 5 110.00 | 1 040.00 | | 5 110.00 |
DY Tax and social security liabilities | 99 122.00 | 5 233.00 | | 99 122.00 |
EC TOTAL (IV) | 105 482.00 | 656 273.00 | | 105 482.00 |
EE Grand total (I to V) | 5 432 386.00 | 6 373 854.00 | | 5 432 386.00 |
EG Accrued income and payables due within one year | 105 482.00 | 656 273.00 | | 105 482.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 264 000.00 | | 264 000.00 | 264 000.00 |
FJ Net sales | 264 000.00 | | 264 000.00 | 264 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 685.00 | |
FR Total operating income (I) | | | 273 685.00 | |
FW Other purchases and external expenses | | | 4 103.00 | |
FX Taxes, duties, and similar payments | | | 1 238.00 | |
FY Salaries and Wages | | | 240 121.00 | |
GF Total Operating Expenses (II) | | | 245 462.00 | |
GG - OPERATING RESULT (I - II) | | | 28 223.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800 000.00 | |
GP Total financial income (V) | | | 800 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 200 900.00 | |
GR Interest and similar expenses | | | 5 200.00 | |
GU Total financial expenses (VI) | | | 1 206 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -406 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -377 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 17 308.00 | 17 308.00 | | 17 308.00 |
HH Total exceptional expenses (VIII) | 17 308.00 | 17 308.00 | | 17 308.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 308.00 | -17 308.00 | | -17 308.00 |
HK Income tax | 12 800.00 | 9 289.00 | | 12 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 073 685.00 | 1 074 804.00 | | 1 073 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 481 670.00 | 2 789 819.00 | | 1 481 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -407 985.00 | -1 715 015.00 | | -407 985.00 |
| |
| 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 | 13 386 638.00 | | | 13 386 638.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 386 638.00 | |
I4 DECREASES Grand Total | | | 13 386 638.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 386 638.00 | | | 13 386 638.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 64 016.00 | 17 308.00 | | 64 016.00 |
7B Total provisions for depreciation | 7 356 900.00 | 1 200 900.00 | | 7 356 900.00 |
7C Grand total | 7 420 916.00 | 1 218 208.00 | | 7 420 916.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 1 200 900.00 | | |
UJ - Exceptional | | 17 308.00 | | |
| |
| 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 | 5 110.00 | 5 110.00 | | 5 110.00 |
8C Staff and Related Accounts | 43 489.00 | 43 489.00 | | 43 489.00 |
8E Income Taxes | 3 511.00 | 3 511.00 | | 3 511.00 |
VB VAT | 836.00 | 836.00 | | 836.00 |
VI Group and Associates | 1 250.00 | 1 250.00 | | 1 250.00 |
VK Loans repaid during the year | 650 000.00 | | | 650 000.00 |
VS Prepaid expenses | 2 725.00 | 2 725.00 | | 2 725.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 561.00 | 3 561.00 | | 3 561.00 |
VW VAT | 52 122.00 | 52 122.00 | | 52 122.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 482.00 | 105 482.00 | | 105 482.00 |
