| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 325 010.00 | 65 176.00 | 259 835.00 | 325 010.00 |
BB Receivables related to investments | 1 204 244.00 | | 1 204 244.00 | 1 204 244.00 |
BJ TOTAL (I) | 1 596 254.00 | 65 176.00 | 1 531 078.00 | 1 596 254.00 |
BX Customers and related accounts | 164 950.00 | | 164 950.00 | 164 950.00 |
BZ Other receivables | 1 710.00 | | 1 710.00 | 1 710.00 |
CF Cash and cash equivalents | 220 017.00 | | 220 017.00 | 220 017.00 |
CJ TOTAL (II) | 386 677.00 | | 386 677.00 | 386 677.00 |
CO Grand total (0 to V) | 1 982 931.00 | 65 176.00 | 1 917 755.00 | 1 982 931.00 |
CP Shares due in less than one year | 1 204 244.00 | | | 1 204 244.00 |
CU Other investments | 66 999.00 | | 66 999.00 | 66 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 047 900.00 | 1 047 900.00 | | 1 047 900.00 |
DD Legal reserve (1) | 104 790.00 | 104 790.00 | | 104 790.00 |
DG Other reserves | 849 247.00 | 843 711.00 | | 849 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -90 182.00 | 5 535.00 | | -90 182.00 |
DL TOTAL (I) | 1 911 754.00 | 2 001 937.00 | | 1 911 754.00 |
DV Miscellaneous Loans and Financial Debts (4) | 880.00 | 956.00 | | 880.00 |
DX Trade payables and related accounts | 2 656.00 | 1 555.00 | | 2 656.00 |
DY Tax and social security liabilities | 40.00 | 1 673.00 | | 40.00 |
EA Other liabilities | 2 424.00 | 842.00 | | 2 424.00 |
EC TOTAL (IV) | 6 001.00 | 5 026.00 | | 6 001.00 |
EE Grand total (I to V) | 1 917 755.00 | 2 006 962.00 | | 1 917 755.00 |
EG Accrued income and payables due within one year | 6 001.00 | 5 026.00 | | 6 001.00 |
EI Including equity loans | 880.00 | | | 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 500.00 | | 3 500.00 | 3 500.00 |
FJ Net sales | 3 500.00 | | 3 500.00 | 3 500.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 345.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 4 846.00 | |
FW Other purchases and external expenses | | | 20 608.00 | |
FX Taxes, duties, and similar payments | | | 1 017.00 | |
FZ Social Security Contributions | | | 3 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 31 037.00 | |
GF Total Operating Expenses (II) | | | 55 728.00 | |
GG - OPERATING RESULT (I - II) | | | -50 882.00 | |
GI Supported loss or transferred profit (IV) | | | 39 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -90 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 190.00 | 208 350.00 | | 17 190.00 |
HD Total exceptional income (VII) | 17 190.00 | 208 350.00 | | 17 190.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | 16 786.00 | 141 927.00 | | 16 786.00 |
HH Total exceptional expenses (VIII) | 16 831.00 | 141 927.00 | | 16 831.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 359.00 | 66 423.00 | | 359.00 |
HK Income tax | | 1 448.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 036.00 | 212 558.00 | | 22 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 218.00 | 207 023.00 | | 112 218.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -90 182.00 | 5 535.00 | | -90 182.00 |
| |
| 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 | 1 274 030.00 | | 466 710.00 | 1 274 030.00 |
I3 DECREASES Total Financial Fixed Assets | 126 360.00 | | 1 271 243.00 | 126 360.00 |
I4 DECREASES Grand Total | 126 360.00 | 18 126.00 | 1 596 254.00 | 126 360.00 |
IY DECREASES Total Tangible Fixed Assets | | 18 126.00 | 325 010.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 249 136.00 | | 94 000.00 | 249 136.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 024 894.00 | | 372 709.00 | 1 024 894.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 479.00 | 31 037.00 | 1 340.00 | 35 479.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 479.00 | 31 037.00 | 1 340.00 | 35 479.00 |
| |
| 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 | 2 656.00 | 2 656.00 | | 2 656.00 |
8D Social Security and Other Social Organizations | 40.00 | 40.00 | | 40.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 424.00 | 2 424.00 | | 2 424.00 |
UL Receivables related to investments | 1 204 244.00 | 1 204 244.00 | | 1 204 244.00 |
UX Other trade receivables | 164 950.00 | 164 950.00 | | 164 950.00 |
VB VAT | 1 363.00 | 1 363.00 | | 1 363.00 |
VI Group and Associates | 880.00 | 880.00 | | 880.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 347.00 | 347.00 | | 347.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 370 904.00 | 1 370 904.00 | | 1 370 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 001.00 | 6 001.00 | | 6 001.00 |
