| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 154 873.00 | | 154 873.00 | 154 873.00 |
BJ TOTAL (I) | 7 197 260.00 | 1 300 000.00 | 5 897 260.00 | 7 197 260.00 |
BX Customers and related accounts | 20 917.00 | 17 489.00 | 3 428.00 | 20 917.00 |
BZ Other receivables | 74 592.00 | | 74 592.00 | 74 592.00 |
CF Cash and cash equivalents | 80 974.00 | | 80 974.00 | 80 974.00 |
CJ TOTAL (II) | 176 483.00 | 17 489.00 | 158 994.00 | 176 483.00 |
CO Grand total (0 to V) | 7 373 743.00 | 1 317 489.00 | 6 056 254.00 | 7 373 743.00 |
CU Other investments | 7 042 387.00 | 1 300 000.00 | 5 742 387.00 | 7 042 387.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 400 000.00 | 4 400 000.00 | | 4 400 000.00 |
DD Legal reserve (1) | 27 546.00 | 27 546.00 | | 27 546.00 |
DG Other reserves | 441 063.00 | 441 063.00 | | 441 063.00 |
DH Retained earnings | -3 540 399.00 | -3 625 627.00 | | -3 540 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -119 942.00 | 85 228.00 | | -119 942.00 |
DL TOTAL (I) | 1 208 268.00 | 1 328 211.00 | | 1 208 268.00 |
DU Loans and Debts from Credit Institutions (3) | 489 312.00 | 6 455.00 | | 489 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 249 759.00 | 4 657 945.00 | | 4 249 759.00 |
DX Trade payables and related accounts | 49 934.00 | 47 277.00 | | 49 934.00 |
DY Tax and social security liabilities | 56 994.00 | 51 237.00 | | 56 994.00 |
EA Other liabilities | 1 988.00 | 50 096.00 | | 1 988.00 |
EC TOTAL (IV) | 4 847 985.00 | 4 813 009.00 | | 4 847 985.00 |
EE Grand total (I to V) | 6 056 254.00 | 6 141 220.00 | | 6 056 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 213 913.00 | | 213 913.00 | 213 913.00 |
FJ Net sales | 213 913.00 | | 213 913.00 | 213 913.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 726.00 | |
FQ Other income | | | 1 039.00 | |
FR Total operating income (I) | | | 216 678.00 | |
FW Other purchases and external expenses | | | 34 471.00 | |
FX Taxes, duties, and similar payments | | | 4 177.00 | |
FY Salaries and Wages | | | 132 234.00 | |
FZ Social Security Contributions | | | 49 917.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 220 811.00 | |
GG - OPERATING RESULT (I - II) | | | -4 132.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 115 810.00 | |
GU Total financial expenses (VI) | | | 115 810.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -115 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -119 942.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -75 759.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 216 678.00 | 404 962.00 | | 216 678.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 336 621.00 | 319 734.00 | | 336 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -119 942.00 | 85 228.00 | | -119 942.00 |
HP References: Equipment leasing | 60.00 | | | 60.00 |
| |
| 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 | 7 197 260.00 | | | 7 197 260.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 197 260.00 | |
I4 DECREASES Grand Total | | | 7 197 260.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 197 260.00 | | | 7 197 260.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 17 489.00 | | | 17 489.00 |
7B Total provisions for depreciation | 1 317 489.00 | | | 1 317 489.00 |
7C Grand total | 1 317 489.00 | | | 1 317 489.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 49 934.00 | 49 934.00 | | 49 934.00 |
8C Staff and Related Accounts | 20 039.00 | 20 039.00 | | 20 039.00 |
8D Social Security and Other Social Organizations | 30 261.00 | 30 261.00 | | 30 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 988.00 | 1 988.00 | | 1 988.00 |
UP Loans | 154 873.00 | | 154 873.00 | 154 873.00 |
VA Doubtful or disputed receivables | 20 917.00 | 20 917.00 | | 20 917.00 |
VB VAT | 5 187.00 | 5 187.00 | | 5 187.00 |
VC Group and associates | 67 281.00 | 67 281.00 | | 67 281.00 |
VG Loans with a maturity of up to one year at origin | 4 812.00 | 4 812.00 | | 4 812.00 |
VH Loans with a maturity of more than one year at origin | 484 500.00 | 188 416.00 | 296 084.00 | 484 500.00 |
VI Group and Associates | 4 249 759.00 | 4 249 759.00 | | 4 249 759.00 |
VJ Loans taken out during the year | 484 500.00 | | | 484 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 387.00 | 3 387.00 | | 3 387.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 124.00 | 2 124.00 | | 2 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 250 382.00 | 95 509.00 | 154 873.00 | 250 382.00 |
VW VAT | 3 307.00 | 3 307.00 | | 3 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 847 985.00 | 4 551 901.00 | 296 084.00 | 4 847 985.00 |
