| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 722.00 | 683.00 | 2 039.00 | 2 722.00 |
BJ TOTAL (I) | 2 835 061.00 | 365 855.00 | 2 469 206.00 | 2 835 061.00 |
BX Customers and related accounts | 32 267.00 | | 32 267.00 | 32 267.00 |
BZ Other receivables | 1 016 247.00 | | 1 016 247.00 | 1 016 247.00 |
CF Cash and cash equivalents | 43 885.00 | | 43 885.00 | 43 885.00 |
CH Prepaid expenses | 1 873.00 | | 1 873.00 | 1 873.00 |
CJ TOTAL (II) | 1 094 273.00 | | 1 094 273.00 | 1 094 273.00 |
CO Grand total (0 to V) | 3 929 334.00 | 365 855.00 | 3 563 478.00 | 3 929 334.00 |
CU Other investments | 2 832 339.00 | 365 172.00 | 2 467 167.00 | 2 832 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 458.00 | | 1 000.00 |
DG Other reserves | 35 498.00 | 8 709.00 | | 35 498.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 742.00 | 27 331.00 | | -13 742.00 |
DL TOTAL (I) | 32 756.00 | 46 498.00 | | 32 756.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 862 119.00 | 588 277.00 | | 2 862 119.00 |
DX Trade payables and related accounts | 58 391.00 | 30 130.00 | | 58 391.00 |
DY Tax and social security liabilities | 153 832.00 | 99 220.00 | | 153 832.00 |
DZ Fixed asset liabilities and related accounts | 456 339.00 | | | 456 339.00 |
EA Other liabilities | 42.00 | | | 42.00 |
EC TOTAL (IV) | 3 530 723.00 | 717 627.00 | | 3 530 723.00 |
EE Grand total (I to V) | 3 563 478.00 | 764 125.00 | | 3 563 478.00 |
EG Accrued income and payables due within one year | 3 530 723.00 | | | 3 530 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 267.00 | 684 423.00 | 716 690.00 | 32 267.00 |
FJ Net sales | 32 267.00 | 684 423.00 | 716 690.00 | 32 267.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 654.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 717 349.00 | |
FW Other purchases and external expenses | | | 167 078.00 | |
FX Taxes, duties, and similar payments | | | 2 507.00 | |
FY Salaries and Wages | | | 348 921.00 | |
FZ Social Security Contributions | | | 142 553.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 592.00 | |
GE Other Expenses | | | 228.00 | |
GF Total Operating Expenses (II) | | | 661 878.00 | |
GG - OPERATING RESULT (I - II) | | | 55 471.00 | |
GQ Financial allocations to depreciation and provisions | | | 365 172.00 | |
GU Total financial expenses (VI) | | | 365 172.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -365 172.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -309 701.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 114.00 | 2 572.00 | | 4 114.00 |
HH Total exceptional expenses (VIII) | 4 114.00 | 2 572.00 | | 4 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 114.00 | -2 572.00 | | -4 114.00 |
HK Income tax | -300 073.00 | 11 520.00 | | -300 073.00 |
HL TOTAL REVENUE (I + III + V + VII) | 717 349.00 | 523 998.00 | | 717 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 731 091.00 | 496 667.00 | | 731 091.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 742.00 | 27 331.00 | | -13 742.00 |
| |
| 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 | 1 221.00 | | 2 833 840.00 | 1 221.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 832 339.00 | |
I4 DECREASES Grand Total | | | 2 835 061.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 722.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 221.00 | | 1 501.00 | 1 221.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 832 339.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 92.00 | 592.00 | | 92.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92.00 | 592.00 | | 92.00 |
| |
| 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 | 58 391.00 | 58 391.00 | | 58 391.00 |
8D Social Security and Other Social Organizations | 153 832.00 | 153 832.00 | | 153 832.00 |
8J Fixed Asset Liabilities and Related Accounts | 456 339.00 | 456 339.00 | | 456 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 862 160.00 | 2 862 160.00 | | 2 862 160.00 |
UX Other trade receivables | 32 267.00 | 32 267.00 | | 32 267.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 016 247.00 | 1 016 247.00 | | 1 016 247.00 |
VS Prepaid expenses | 1 873.00 | 1 873.00 | | 1 873.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 050 387.00 | 1 050 387.00 | | 1 050 387.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 530 723.00 | 3 530 723.00 | | 3 530 723.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
