| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 150 000.00 | 127 644.00 | 22 356.00 | 150 000.00 |
BB Receivables related to investments | 180 721.00 | 152 000.00 | 28 721.00 | 180 721.00 |
BD Other fixed assets | 119 296.00 | | 119 296.00 | 119 296.00 |
BJ TOTAL (I) | 872 351.00 | 574 644.00 | 297 707.00 | 872 351.00 |
BZ Other receivables | 89 888.00 | | 89 888.00 | 89 888.00 |
CD Marketable securities | 380 054.00 | 22 799.00 | 357 256.00 | 380 054.00 |
CF Cash and cash equivalents | 303 282.00 | | 303 282.00 | 303 282.00 |
CH Prepaid expenses | 17 825.00 | | 17 825.00 | 17 825.00 |
CJ TOTAL (II) | 791 049.00 | 22 799.00 | 768 251.00 | 791 049.00 |
CO Grand total (0 to V) | 1 663 400.00 | 597 443.00 | 1 065 958.00 | 1 663 400.00 |
CP Shares due in less than one year | 180 721.00 | | | 180 721.00 |
CU Other investments | 422 334.00 | 295 000.00 | 127 334.00 | 422 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 510 000.00 | 1 020 000.00 | | 510 000.00 |
DD Legal reserve (1) | 2 440.00 | 2 440.00 | | 2 440.00 |
DG Other reserves | 46 352.00 | 46 352.00 | | 46 352.00 |
DH Retained earnings | -32 239.00 | -326 868.00 | | -32 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 687.00 | 294 629.00 | | 12 687.00 |
DL TOTAL (I) | 539 240.00 | 1 036 553.00 | | 539 240.00 |
DU Loans and Debts from Credit Institutions (3) | 106 290.00 | 142 052.00 | | 106 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 403 253.00 | 11 045.00 | | 403 253.00 |
DX Trade payables and related accounts | 8 039.00 | 6 055.00 | | 8 039.00 |
DY Tax and social security liabilities | 9 136.00 | 4 943.00 | | 9 136.00 |
EC TOTAL (IV) | 526 718.00 | 164 095.00 | | 526 718.00 |
EE Grand total (I to V) | 1 065 958.00 | 1 200 647.00 | | 1 065 958.00 |
EG Accrued income and payables due within one year | 490 641.00 | 57 785.00 | | 490 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 000.00 | | 114 000.00 | 114 000.00 |
FJ Net sales | 114 000.00 | | 114 000.00 | 114 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 951.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 114 957.00 | |
FW Other purchases and external expenses | | | 59 294.00 | |
FX Taxes, duties, and similar payments | | | 3 716.00 | |
FY Salaries and Wages | | | 62 895.00 | |
FZ Social Security Contributions | | | 24 918.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 000.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 180 830.00 | |
GG - OPERATING RESULT (I - II) | | | -65 873.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50 447.00 | |
GL Other interest and similar income | | | 8 109.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 58 556.00 | |
GQ Financial allocations to depreciation and provisions | | | 15 404.00 | |
GR Interest and similar expenses | | | 3 376.00 | |
GU Total financial expenses (VI) | | | 18 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 951.00 | | | 951.00 |
HB Exceptional income from capital transactions | 38 784.00 | 766 750.00 | | 38 784.00 |
HD Total exceptional income (VII) | 38 784.00 | 766 750.00 | | 38 784.00 |
HF Exceptional expenses on capital transactions | | 398 040.00 | | |
HH Total exceptional expenses (VIII) | | 398 040.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38 784.00 | 368 710.00 | | 38 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 297.00 | 954 109.00 | | 212 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 610.00 | 659 480.00 | | 199 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 687.00 | 294 629.00 | | 12 687.00 |
HP References: Equipment leasing | 930.00 | | | 930.00 |
| |
| 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 | 819 518.00 | | 54 549.00 | 819 518.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 716.00 | 722 351.00 | |
I4 DECREASES Grand Total | | 1 716.00 | 872 351.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 150 000.00 | | | 150 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 669 518.00 | | 54 549.00 | 669 518.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97 644.00 | 30 000.00 | | 97 644.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97 644.00 | 30 000.00 | | 97 644.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 152 000.00 | | | 152 000.00 |
6X Other provisions for depreciation | 7 395.00 | 15 404.00 | | 7 395.00 |
7B Total provisions for depreciation | 454 395.00 | 15 404.00 | | 454 395.00 |
7C Grand total | 454 395.00 | 15 404.00 | | 454 395.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 15 404.00 | | |
| |
| 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 | 8 039.00 | 8 039.00 | | 8 039.00 |
8C Staff and Related Accounts | 3 488.00 | 3 488.00 | | 3 488.00 |
8D Social Security and Other Social Organizations | 3 809.00 | 3 809.00 | | 3 809.00 |
UL Receivables related to investments | 180 721.00 | 180 721.00 | | 180 721.00 |
VB VAT | 1 062.00 | 1 062.00 | | 1 062.00 |
VC Group and associates | 88 825.00 | 88 825.00 | | 88 825.00 |
VG Loans with a maturity of up to one year at origin | 100.00 | 100.00 | | 100.00 |
VH Loans with a maturity of more than one year at origin | 106 190.00 | 70 113.00 | 36 077.00 | 106 190.00 |
VI Group and Associates | 403 253.00 | 403 253.00 | | 403 253.00 |
VK Loans repaid during the year | 35 762.00 | | | 35 762.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 402.00 | 1 402.00 | | 1 402.00 |
VS Prepaid expenses | 17 825.00 | 17 825.00 | | 17 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 288 434.00 | 288 434.00 | | 288 434.00 |
VW VAT | 436.00 | 436.00 | | 436.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 526 718.00 | 490 641.00 | 36 077.00 | 526 718.00 |
