| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 211 534.00 | 206 796.00 | 1 004 739.00 | 1 211 534.00 |
AT Other tangible assets | 45 364.00 | 22 364.00 | 23 000.00 | 45 364.00 |
BJ TOTAL (I) | 2 330 898.00 | 229 159.00 | 2 101 739.00 | 2 330 898.00 |
BX Customers and related accounts | 161 670.00 | | 161 670.00 | 161 670.00 |
BZ Other receivables | 334 155.00 | | 334 155.00 | 334 155.00 |
CF Cash and cash equivalents | 56 445.00 | | 56 445.00 | 56 445.00 |
CH Prepaid expenses | 1 685.00 | | 1 685.00 | 1 685.00 |
CJ TOTAL (II) | 553 955.00 | | 553 955.00 | 553 955.00 |
CO Grand total (0 to V) | 2 884 853.00 | 229 159.00 | 2 655 693.00 | 2 884 853.00 |
CU Other investments | 1 074 000.00 | | 1 074 000.00 | 1 074 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 040 002.00 | 1 040 002.00 | | 1 040 002.00 |
DD Legal reserve (1) | 104 000.00 | 104 000.00 | | 104 000.00 |
DH Retained earnings | 37 039.00 | 206 819.00 | | 37 039.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 103.00 | -29 780.00 | | -21 103.00 |
DL TOTAL (I) | 1 159 939.00 | 1 321 041.00 | | 1 159 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 165 325.00 | 93 057.00 | | 165 325.00 |
DX Trade payables and related accounts | 2 495.00 | 3 263.00 | | 2 495.00 |
DY Tax and social security liabilities | 69 189.00 | 51 674.00 | | 69 189.00 |
DZ Fixed asset liabilities and related accounts | 1 211 534.00 | 1 211 534.00 | | 1 211 534.00 |
EA Other liabilities | 47 211.00 | | | 47 211.00 |
EC TOTAL (IV) | 1 495 755.00 | 1 359 529.00 | | 1 495 755.00 |
EE Grand total (I to V) | 2 655 693.00 | 2 680 570.00 | | 2 655 693.00 |
EG Accrued income and payables due within one year | 1 495 755.00 | 1 359 529.00 | | 1 495 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 670.00 | | 161 670.00 | 161 670.00 |
FJ Net sales | 161 670.00 | | 161 670.00 | 161 670.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 161 674.00 | |
FW Other purchases and external expenses | | | 21 339.00 | |
FX Taxes, duties, and similar payments | | | 4 444.00 | |
FY Salaries and Wages | | | 97 750.00 | |
FZ Social Security Contributions | | | 28 360.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 134 498.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 286 397.00 | |
GG - OPERATING RESULT (I - II) | | | -124 724.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 103 621.00 | |
GP Total financial income (V) | | | 103 621.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 103 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 278.00 | | |
HD Total exceptional income (VII) | | 278.00 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | | 3 636.00 | | |
HH Total exceptional expenses (VIII) | | 3 681.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 403.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 265 295.00 | 235 541.00 | | 265 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 286 397.00 | 265 321.00 | | 286 397.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 103.00 | -29 780.00 | | -21 103.00 |
| |
| 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 | 2 330 898.00 | | | 2 330 898.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 074 000.00 | |
I4 DECREASES Grand Total | | | 2 330 898.00 | |
IO DECREASES Total including other intangible assets | | | 1 211 534.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 364.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 211 534.00 | | | 1 211 534.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 364.00 | | | 45 364.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 074 000.00 | | | 1 074 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 661.00 | 134 498.00 | | 94 661.00 |
PE DEPRECIATION Total including other intangible assets | 81 465.00 | 125 331.00 | | 81 465.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 196.00 | 9 168.00 | | 13 196.00 |
| |
| 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 | 2 495.00 | 2 495.00 | | 2 495.00 |
8C Staff and Related Accounts | 15 920.00 | 15 920.00 | | 15 920.00 |
8D Social Security and Other Social Organizations | 15 455.00 | 15 455.00 | | 15 455.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 211 534.00 | 1 211 534.00 | | 1 211 534.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 211.00 | 47 211.00 | | 47 211.00 |
UX Other trade receivables | 161 670.00 | 161 670.00 | | 161 670.00 |
UY Staff and related accounts | 5 326.00 | 5 326.00 | | 5 326.00 |
UZ Social Security, other social security organizations | 2 874.00 | 2 874.00 | | 2 874.00 |
VC Group and associates | 271 255.00 | 271 255.00 | | 271 255.00 |
VI Group and Associates | 165 325.00 | 165 325.00 | | 165 325.00 |
VM Income taxes | 876.00 | 876.00 | | 876.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 815.00 | 37 815.00 | | 37 815.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 824.00 | 53 824.00 | | 53 824.00 |
VS Prepaid expenses | 1 685.00 | 1 685.00 | | 1 685.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 497 510.00 | 497 510.00 | | 497 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 495 755.00 | 1 495 755.00 | | 1 495 755.00 |
