| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 057.00 | 1 319.00 | 1 737.00 | 3 057.00 |
BD Other fixed assets | 3 000 000.00 | | 3 000 000.00 | 3 000 000.00 |
BJ TOTAL (I) | 3 298 047.00 | 1 319.00 | 3 296 727.00 | 3 298 047.00 |
BZ Other receivables | 573 021.00 | | 573 021.00 | 573 021.00 |
CD Marketable securities | 130 000.00 | | 130 000.00 | 130 000.00 |
CF Cash and cash equivalents | 3 942 177.00 | | 3 942 177.00 | 3 942 177.00 |
CJ TOTAL (II) | 4 645 198.00 | | 4 645 198.00 | 4 645 198.00 |
CO Grand total (0 to V) | 7 943 245.00 | 1 319.00 | 7 941 925.00 | 7 943 245.00 |
CU Other investments | 294 990.00 | | 294 990.00 | 294 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 465 280.00 | | | 465 280.00 |
DD Legal reserve (1) | 48 704.00 | | | 48 704.00 |
DG Other reserves | 6 737 012.00 | | | 6 737 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -333 865.00 | | | -333 865.00 |
DL TOTAL (I) | 6 917 132.00 | | | 6 917 132.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 446.00 | | | 3 446.00 |
DX Trade payables and related accounts | 4 052.00 | | | 4 052.00 |
DY Tax and social security liabilities | 86 735.00 | | | 86 735.00 |
EA Other liabilities | 930 560.00 | | | 930 560.00 |
EC TOTAL (IV) | 1 024 793.00 | | | 1 024 793.00 |
EE Grand total (I to V) | 7 941 925.00 | | | 7 941 925.00 |
EG Accrued income and payables due within one year | 1 024 793.00 | | | 1 024 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 331 593.00 | |
FX Taxes, duties, and similar payments | | | 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 684.00 | |
GE Other Expenses | | | 1 105.00 | |
GF Total Operating Expenses (II) | | | 333 867.00 | |
GG - OPERATING RESULT (I - II) | | | -333 865.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -333 865.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 333 867.00 | | | 333 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -333 865.00 | | | -333 865.00 |
| |
| 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 | 3 296 667.00 | | 1 380.00 | 3 296 667.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 294 990.00 | |
I4 DECREASES Grand Total | | | 3 298 047.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 057.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 677.00 | | 1 380.00 | 1 677.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 294 990.00 | | | 3 294 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 636.00 | 684.00 | | 636.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 636.00 | 684.00 | | 636.00 |
| |
| 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 | 4 052.00 | 4 052.00 | | 4 052.00 |
8D Social Security and Other Social Organizations | 39 770.00 | 39 770.00 | | 39 770.00 |
VB VAT | 25 484.00 | 25 484.00 | | 25 484.00 |
VC Group and associates | 308 468.00 | 308 468.00 | | 308 468.00 |
VI Group and Associates | 934 006.00 | 934 006.00 | | 934 006.00 |
VM Income taxes | 7 841.00 | 7 841.00 | | 7 841.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 707.00 | 8 707.00 | | 8 707.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 231 228.00 | 231 228.00 | | 231 228.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 573 021.00 | 573 021.00 | | 573 021.00 |
VW VAT | 38 259.00 | 38 259.00 | | 38 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 024 793.00 | 1 024 793.00 | | 1 024 793.00 |
