| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 576.00 | 1 113.00 | 1 463.00 | 2 576.00 |
BD Other fixed assets | 4 410.00 | | 4 410.00 | 4 410.00 |
BH Other financial assets | 490.00 | | 490.00 | 490.00 |
BJ TOTAL (I) | 1 528 266.00 | 1 113.00 | 1 527 153.00 | 1 528 266.00 |
BX Customers and related accounts | 12 362.00 | | 12 362.00 | 12 362.00 |
BZ Other receivables | 184 011.00 | | 184 011.00 | 184 011.00 |
CF Cash and cash equivalents | 33 381.00 | | 33 381.00 | 33 381.00 |
CH Prepaid expenses | 187.00 | | 187.00 | 187.00 |
CJ TOTAL (II) | 229 941.00 | | 229 941.00 | 229 941.00 |
CO Grand total (0 to V) | 1 758 206.00 | 1 113.00 | 1 757 094.00 | 1 758 206.00 |
CU Other investments | 1 520 789.00 | | 1 520 789.00 | 1 520 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 18.00 | | 1 200.00 |
DG Other reserves | 119 156.00 | | | 119 156.00 |
DH Retained earnings | | -79 835.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 588.00 | 200 173.00 | | -22 588.00 |
DL TOTAL (I) | 109 769.00 | 132 356.00 | | 109 769.00 |
DU Loans and Debts from Credit Institutions (3) | 1 595 510.00 | 1 628 425.00 | | 1 595 510.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 023.00 | 22 523.00 | | 18 023.00 |
DX Trade payables and related accounts | 6 491.00 | 4 504.00 | | 6 491.00 |
DY Tax and social security liabilities | 27 302.00 | 7 189.00 | | 27 302.00 |
EC TOTAL (IV) | 1 647 325.00 | 1 662 640.00 | | 1 647 325.00 |
EE Grand total (I to V) | 1 757 094.00 | 1 794 997.00 | | 1 757 094.00 |
EG Accrued income and payables due within one year | 398 147.00 | 315 039.00 | | 398 147.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 498.00 | 371.00 | | 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 61 419.00 | |
FJ Net sales | | | 61 419.00 | |
FQ Other income | | | 16 547.00 | |
FR Total operating income (I) | | | 77 966.00 | |
FW Other purchases and external expenses | | | 30 749.00 | |
FX Taxes, duties, and similar payments | | | 588.00 | |
FY Salaries and Wages | | | 37 999.00 | |
FZ Social Security Contributions | | | 13 727.00 | |
GB Operating Expenses - Provisions | | | 673.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 83 740.00 | |
GG - OPERATING RESULT (I - II) | | | -5 773.00 | |
GP Total financial income (V) | | | 453.00 | |
GU Total financial expenses (VI) | | | 24 697.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24 244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 500.00 | | |
HH Total exceptional expenses (VIII) | | 1 401.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 99.00 | | |
HK Income tax | -7 430.00 | -2 263.00 | | -7 430.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 419.00 | 321 089.00 | | 78 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 007.00 | 120 916.00 | | 101 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 588.00 | 200 173.00 | | -22 588.00 |
| |
| 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 | 1 527 268.00 | | 998.00 | 1 527 268.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 525 689.00 | |
I4 DECREASES Grand Total | | | 1 528 266.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 576.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 578.00 | | 998.00 | 1 578.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 525 689.00 | | | 1 525 689.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 440.00 | 673.00 | | 440.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 440.00 | 673.00 | | 440.00 |
| |
| 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 | 6 491.00 | 6 491.00 | | 6 491.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 023.00 | 18 023.00 | | 18 023.00 |
UT Other financial assets | 490.00 | | 490.00 | 490.00 |
UX Other trade receivables | 12 362.00 | 12 362.00 | | 12 362.00 |
VG Loans with a maturity of up to one year at origin | 498.00 | 498.00 | | 498.00 |
VH Loans with a maturity of more than one year at origin | 1 595 012.00 | 345 834.00 | 1 248 353.00 | 1 595 012.00 |
VK Loans repaid during the year | 22 729.00 | | | 22 729.00 |
VP Miscellaneous | 184 011.00 | 184 011.00 | | 184 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 27 302.00 | 27 302.00 | | 27 302.00 |
VS Prepaid expenses | 187.00 | 187.00 | | 187.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 050.00 | 196 560.00 | 490.00 | 197 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 647 325.00 | 398 147.00 | 1 248 353.00 | 1 647 325.00 |
