| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 3 047 349.00 | | 3 047 349.00 | 3 047 349.00 |
BX Customers and related accounts | 75 202.00 | | 75 202.00 | 75 202.00 |
BZ Other receivables | 3 861.00 | | 3 861.00 | 3 861.00 |
CF Cash and cash equivalents | 442.00 | | 442.00 | 442.00 |
CH Prepaid expenses | 6 394.00 | | 6 394.00 | 6 394.00 |
CJ TOTAL (II) | 85 898.00 | | 85 898.00 | 85 898.00 |
CO Grand total (0 to V) | 3 133 247.00 | | 3 133 247.00 | 3 133 247.00 |
CU Other investments | 3 047 349.00 | | 3 047 349.00 | 3 047 349.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 95 051.00 | | | 95 051.00 |
DD Legal reserve (1) | 15 000.00 | | | 15 000.00 |
DG Other reserves | 2 419 859.00 | | | 2 419 859.00 |
DH Retained earnings | -39 285.00 | | | -39 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 975.00 | | | -7 975.00 |
DK Regulated provisions | 57.00 | | | 57.00 |
DL TOTAL (I) | 2 482 707.00 | | | 2 482 707.00 |
DU Loans and Debts from Credit Institutions (3) | 2 840.00 | | | 2 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 543 186.00 | | | 543 186.00 |
DX Trade payables and related accounts | 12 171.00 | | | 12 171.00 |
DY Tax and social security liabilities | 84 183.00 | | | 84 183.00 |
EA Other liabilities | 8 160.00 | | | 8 160.00 |
EC TOTAL (IV) | 650 540.00 | | | 650 540.00 |
EE Grand total (I to V) | 3 133 247.00 | | | 3 133 247.00 |
EG Accrued income and payables due within one year | 650 540.00 | | | 650 540.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 69.00 | | | 69.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 369 208.00 | | 369 208.00 | 369 208.00 |
FJ Net sales | 369 208.00 | | 369 208.00 | 369 208.00 |
FR Total operating income (I) | | | 369 208.00 | |
FW Other purchases and external expenses | | | 3 847.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | 237 500.00 | |
FZ Social Security Contributions | | | 127 395.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 369 197.00 | |
GG - OPERATING RESULT (I - II) | | | 11.00 | |
GR Interest and similar expenses | | | 7 967.00 | |
GU Total financial expenses (VI) | | | 7 967.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 127 395.00 | | | 127 395.00 |
HG Exceptional depreciation and provisions | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HL TOTAL REVENUE (I + III + V + VII) | 369 208.00 | | | 369 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 377 183.00 | | | 377 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 975.00 | | | -7 975.00 |
| |
| 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 | 3 047 349.00 | | | 3 047 349.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 047 349.00 | |
I4 DECREASES Grand Total | | | 3 047 349.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 047 349.00 | | | 3 047 349.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 37.00 | 20.00 | 57.00 | 37.00 |
7C Grand total | 37.00 | 20.00 | 57.00 | 37.00 |
UJ - Exceptional | | 20.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 473 619.00 | 473 619.00 | | 473 619.00 |
8B Suppliers and Related Accounts | 12 171.00 | 12 171.00 | | 12 171.00 |
8D Social Security and Other Social Organizations | 65 382.00 | 65 382.00 | | 65 382.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 160.00 | 8 160.00 | | 8 160.00 |
UX Other trade receivables | 75 202.00 | 75 202.00 | | 75 202.00 |
VB VAT | 3 389.00 | 3 389.00 | | 3 389.00 |
VG Loans with a maturity of up to one year at origin | 69.00 | 69.00 | | 69.00 |
VH Loans with a maturity of more than one year at origin | 2 771.00 | 2 771.00 | | 2 771.00 |
VI Group and Associates | 69 567.00 | 69 567.00 | | 69 567.00 |
VK Loans repaid during the year | 39 996.00 | | | 39 996.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 472.00 | 472.00 | | 472.00 |
VS Prepaid expenses | 6 394.00 | 6 394.00 | | 6 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 457.00 | 85 457.00 | | 85 457.00 |
VW VAT | 18 801.00 | 18 801.00 | | 18 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 650 540.00 | 650 540.00 | | 650 540.00 |
