| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 49 392.00 | 5 242.00 | 44 150.00 | 49 392.00 |
BB Receivables related to investments | 480 075.00 | | 480 075.00 | 480 075.00 |
BJ TOTAL (I) | 2 629 896.00 | 5 242.00 | 2 624 654.00 | 2 629 896.00 |
BX Customers and related accounts | 134 400.00 | | 134 400.00 | 134 400.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 93 924.00 | | 93 924.00 | 93 924.00 |
CJ TOTAL (II) | 228 724.00 | | 228 724.00 | 228 724.00 |
CO Grand total (0 to V) | 2 858 620.00 | 5 242.00 | 2 853 378.00 | 2 858 620.00 |
CU Other investments | 2 100 429.00 | | 2 100 429.00 | 2 100 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 925 520.00 | 1 925 520.00 | | 1 925 520.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DG Other reserves | 744 918.00 | | | 744 918.00 |
DH Retained earnings | | -402 508.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -100 529.00 | 1 389 978.00 | | -100 529.00 |
DL TOTAL (I) | 2 619 909.00 | 2 912 990.00 | | 2 619 909.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 687.00 | 1 219.00 | | 96 687.00 |
DX Trade payables and related accounts | 2 450.00 | 2 129.00 | | 2 450.00 |
DY Tax and social security liabilities | 38 332.00 | 82.00 | | 38 332.00 |
EB Prepaid income (2) | 96 000.00 | | | 96 000.00 |
EC TOTAL (IV) | 233 469.00 | 3 430.00 | | 233 469.00 |
EE Grand total (I to V) | 2 853 378.00 | 2 916 419.00 | | 2 853 378.00 |
EG Accrued income and payables due within one year | 233 469.00 | 3 430.00 | | 233 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 000.00 | | 96 000.00 | 96 000.00 |
FJ Net sales | 96 000.00 | | 96 000.00 | 96 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 900.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 98 901.00 | |
FW Other purchases and external expenses | | | 3 607.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
FY Salaries and Wages | | | 49 832.00 | |
FZ Social Security Contributions | | | 33 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 242.00 | |
GF Total Operating Expenses (II) | | | 92 025.00 | |
GG - OPERATING RESULT (I - II) | | | 6 876.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8 277.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 8 277.00 | |
GR Interest and similar expenses | | | 682.00 | |
GU Total financial expenses (VI) | | | 682.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 595.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 9 495.00 | | |
HD Total exceptional income (VII) | | 9 495.00 | | |
HE Exceptional expenses on management operations | 115 000.00 | | | 115 000.00 |
HH Total exceptional expenses (VIII) | 115 000.00 | | | 115 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -115 000.00 | 9 495.00 | | -115 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 178.00 | 1 392 325.00 | | 107 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 707.00 | 2 347.00 | | 207 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -100 529.00 | 1 389 978.00 | | -100 529.00 |
| |
| 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 | 2 908 721.00 | | -278 825.00 | 2 908 721.00 |
I4 DECREASES Grand Total | | | 2 629 896.00 | |
IO DECREASES Total including other intangible assets | | | 49 392.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 580 504.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 49 392.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 908 721.00 | | -328 217.00 | 2 908 721.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 242.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 5 242.00 | | |
| |
| 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 | 2 450.00 | 2 450.00 | | 2 450.00 |
8C Staff and Related Accounts | 12 599.00 | 12 599.00 | | 12 599.00 |
8L Deferred income | 96 000.00 | 96 000.00 | | 96 000.00 |
UL Receivables related to investments | 480 075.00 | | 480 075.00 | 480 075.00 |
UX Other trade receivables | 134 400.00 | 134 400.00 | | 134 400.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VI Group and Associates | 96 687.00 | 96 687.00 | | 96 687.00 |
VQ Other Taxes, Duties, and Similar Debts | 182.00 | 182.00 | | 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 614 875.00 | 134 800.00 | 480 075.00 | 614 875.00 |
VW VAT | 25 551.00 | 25 551.00 | | 25 551.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 469.00 | 233 469.00 | | 233 469.00 |
