| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 133.00 | 7 133.00 | | 7 133.00 |
AF Concessions, Patents and Similar Rights | 4 649.00 | 4 649.00 | | 4 649.00 |
AN Land | 7 504.00 | 7 504.00 | | 7 504.00 |
AP Buildings | 55 794.00 | 55 794.00 | | 55 794.00 |
AT Other tangible assets | 95 335.00 | 59 618.00 | 35 718.00 | 95 335.00 |
BH Other financial assets | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 499 308.00 | 134 697.00 | 364 611.00 | 499 308.00 |
BX Customers and related accounts | 11 404.00 | | 11 404.00 | 11 404.00 |
BZ Other receivables | 399 394.00 | | 399 394.00 | 399 394.00 |
CD Marketable securities | 1 100 000.00 | | 1 100 000.00 | 1 100 000.00 |
CF Cash and cash equivalents | 197 380.00 | | 197 380.00 | 197 380.00 |
CJ TOTAL (II) | 1 708 178.00 | | 1 708 178.00 | 1 708 178.00 |
CO Grand total (0 to V) | 2 207 487.00 | 134 697.00 | 2 072 790.00 | 2 207 487.00 |
CU Other investments | 327 369.00 | | 327 369.00 | 327 369.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 116 249.00 | 116 249.00 | | 116 249.00 |
DB Share, merger, contribution premiums, etc. | 1 549 209.00 | 1 549 209.00 | | 1 549 209.00 |
DD Legal reserve (1) | 11 625.00 | 11 625.00 | | 11 625.00 |
DG Other reserves | 682.00 | 682.00 | | 682.00 |
DH Retained earnings | 380 358.00 | 1 201 385.00 | | 380 358.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -93 216.00 | -821 027.00 | | -93 216.00 |
DL TOTAL (I) | 1 964 907.00 | 2 058 123.00 | | 1 964 907.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 515.00 | 10 715.00 | | 9 515.00 |
DX Trade payables and related accounts | 1 882.00 | 8 990.00 | | 1 882.00 |
DY Tax and social security liabilities | 14 255.00 | 18 714.00 | | 14 255.00 |
EA Other liabilities | 77 678.00 | 100 078.00 | | 77 678.00 |
EB Prepaid income (2) | 4 553.00 | | | 4 553.00 |
EC TOTAL (IV) | 107 882.00 | 138 496.00 | | 107 882.00 |
EE Grand total (I to V) | 2 072 790.00 | 2 196 620.00 | | 2 072 790.00 |
EG Accrued income and payables due within one year | 30 204.00 | 138 496.00 | | 30 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 463.00 | | 161 463.00 | 161 463.00 |
FJ Net sales | 161 463.00 | | 161 463.00 | 161 463.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 161 463.00 | |
FW Other purchases and external expenses | | | 90 290.00 | |
FX Taxes, duties, and similar payments | | | 926.00 | |
FY Salaries and Wages | | | 45 508.00 | |
FZ Social Security Contributions | | | 30 413.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 765.00 | |
GE Other Expenses | | | 497.00 | |
GF Total Operating Expenses (II) | | | 177 399.00 | |
GG - OPERATING RESULT (I - II) | | | -15 936.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 80 000.00 | |
GU Total financial expenses (VI) | | | 80 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -95 936.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 3 367.00 | | |
HA Exceptional income from management transactions | | 925.00 | | |
HB Exceptional income from capital transactions | 22 400.00 | | | 22 400.00 |
HD Total exceptional income (VII) | 22 400.00 | 925.00 | | 22 400.00 |
HE Exceptional expenses on management operations | 7 649.00 | 280.00 | | 7 649.00 |
HF Exceptional expenses on capital transactions | 12 030.00 | | | 12 030.00 |
HH Total exceptional expenses (VIII) | 19 679.00 | 280.00 | | 19 679.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 721.00 | 645.00 | | 2 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 863.00 | 213 680.00 | | 183 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 277 079.00 | 1 034 707.00 | | 277 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -93 216.00 | -821 027.00 | | -93 216.00 |
| |
| 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 | 503 208.00 | | 9 600.00 | 503 208.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 133.00 | | | 7 133.00 |
I3 DECREASES Total Financial Fixed Assets | | | 328 893.00 | |
I4 DECREASES Grand Total | | 13 500.00 | 499 308.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 133.00 | |
IO DECREASES Total including other intangible assets | | | 4 649.00 | |
IY DECREASES Total Tangible Fixed Assets | | 13 500.00 | 158 633.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 649.00 | | | 4 649.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 162 533.00 | | 9 600.00 | 162 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 328 893.00 | | | 328 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126 402.00 | 9 765.00 | 1 470.00 | 126 402.00 |
CY DEPRECIATION Start-up, development, or research expenses | 7 133.00 | | | 7 133.00 |
PE DEPRECIATION Total including other intangible assets | 4 649.00 | | | 4 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 620.00 | 9 765.00 | 1 470.00 | 114 620.00 |
| |
| 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 | 8 990.00 | 8 990.00 | | 8 990.00 |
8B Suppliers and Related Accounts | 1 882.00 | 1 882.00 | | 1 882.00 |
8C Staff and Related Accounts | 3 010.00 | 3 010.00 | | 3 010.00 |
8D Social Security and Other Social Organizations | 2 888.00 | 2 888.00 | | 2 888.00 |
8K Other liabilities (including liabilities related to repo transactions) | 77 678.00 | | 77 678.00 | 77 678.00 |
8L Deferred income | 4 553.00 | 4 553.00 | | 4 553.00 |
UT Other financial assets | 1 524.00 | | 1 524.00 | 1 524.00 |
UX Other trade receivables | 11 404.00 | 11 404.00 | | 11 404.00 |
UY Staff and related accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
UZ Social Security, other social security organizations | 1 496.00 | 1 496.00 | | 1 496.00 |
VB VAT | 4 211.00 | 4 211.00 | | 4 211.00 |
VC Group and associates | 362 855.00 | | 362 855.00 | 362 855.00 |
VI Group and Associates | 525.00 | 525.00 | | 525.00 |
VM Income taxes | 8 832.00 | 8 832.00 | | 8 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 815.00 | 815.00 | | 815.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 000.00 | 20 000.00 | | 20 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 412 322.00 | 47 943.00 | 364 379.00 | 412 322.00 |
VW VAT | 7 542.00 | 7 542.00 | | 7 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 882.00 | 30 204.00 | 77 678.00 | 107 882.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 368.00 | 743.00 | | 368.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 968.00 | 3 645.00 | | 1 968.00 |
ST Other accounts | 28 520.00 | 36 498.00 | | 28 520.00 |
XQ Rental, rental and co-ownership charges | 13 414.00 | | | 13 414.00 |
YU External personnel | 46 388.00 | 44 371.00 | | 46 388.00 |
YW Business tax | 558.00 | 526.00 | | 558.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 926.00 | 1 269.00 | | 926.00 |
YY Amount of VAT collected | 32 872.00 | | | 32 872.00 |
YZ Total deductible VAT on goods and services | 16 525.00 | | | 16 525.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 90 290.00 | 84 514.00 | | 90 290.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
