| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 17 215.00 | | 17 215.00 | 17 215.00 |
BH Other financial assets | 700.00 | | 700.00 | 700.00 |
BJ TOTAL (I) | 163 835.00 | 1 000.00 | 162 835.00 | 163 835.00 |
BZ Other receivables | 108 733.00 | | 108 733.00 | 108 733.00 |
CD Marketable securities | 40 000.00 | | 40 000.00 | 40 000.00 |
CF Cash and cash equivalents | 30 176.00 | | 30 176.00 | 30 176.00 |
CJ TOTAL (II) | 178 908.00 | | 178 908.00 | 178 908.00 |
CO Grand total (0 to V) | 342 743.00 | 1 000.00 | 341 743.00 | 342 743.00 |
CU Other investments | 145 920.00 | 1 000.00 | 144 920.00 | 145 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 305 290.00 | 305 290.00 | | 305 290.00 |
DD Legal reserve (1) | 3 704.00 | 3 704.00 | | 3 704.00 |
DH Retained earnings | -43 275.00 | -12 773.00 | | -43 275.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 495.00 | -30 503.00 | | -12 495.00 |
DL TOTAL (I) | 253 224.00 | 265 719.00 | | 253 224.00 |
DP Provisions for Risks | 29 781.00 | 20 908.00 | | 29 781.00 |
DR TOTAL (IV) | 29 781.00 | 20 908.00 | | 29 781.00 |
DU Loans and Debts from Credit Institutions (3) | 10 075.00 | 17 111.00 | | 10 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 717.00 | 4 717.00 | | 4 717.00 |
DX Trade payables and related accounts | 2 088.00 | 2 055.00 | | 2 088.00 |
DY Tax and social security liabilities | 41 857.00 | 29 412.00 | | 41 857.00 |
EC TOTAL (IV) | 58 738.00 | 53 295.00 | | 58 738.00 |
EE Grand total (I to V) | 341 743.00 | 339 923.00 | | 341 743.00 |
EG Accrued income and payables due within one year | 55 761.00 | 43 220.00 | | 55 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 32 670.00 | |
FR Total operating income (I) | | | 32 670.00 | |
FW Other purchases and external expenses | | | 3 412.00 | |
FX Taxes, duties, and similar payments | | | 7 569.00 | |
FY Salaries and Wages | | | 4 092.00 | |
FZ Social Security Contributions | | | 22 410.00 | |
GF Total Operating Expenses (II) | | | 37 483.00 | |
GG - OPERATING RESULT (I - II) | | | -4 813.00 | |
GL Other interest and similar income | | | 1 419.00 | |
GP Total financial income (V) | | | 1 419.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 873.00 | |
GR Interest and similar expenses | | | 228.00 | |
GU Total financial expenses (VI) | | | 9 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 8 650.00 | | |
HH Total exceptional expenses (VIII) | | 8 650.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -8 650.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 089.00 | 36 927.00 | | 34 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 584.00 | 67 430.00 | | 46 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 495.00 | -30 503.00 | | -12 495.00 |
| |
| 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 | 163 835.00 | | | 163 835.00 |
I3 DECREASES Total Financial Fixed Assets | | | 163 835.00 | |
I4 DECREASES Grand Total | | | 163 835.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 163 835.00 | | | 163 835.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 20 908.00 | 8 873.00 | | 20 908.00 |
7B Total provisions for depreciation | 1 000.00 | | | 1 000.00 |
7C Grand total | 21 908.00 | 8 873.00 | | 21 908.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 8 873.00 | | |
| |
| 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 | 2 088.00 | 2 088.00 | | 2 088.00 |
8D Social Security and Other Social Organizations | 41 857.00 | 41 857.00 | | 41 857.00 |
UT Other financial assets | 700.00 | | 700.00 | 700.00 |
VC Group and associates | 108 733.00 | 108 733.00 | | 108 733.00 |
VH Loans with a maturity of more than one year at origin | 10 075.00 | 7 099.00 | 2 976.00 | 10 075.00 |
VI Group and Associates | 4 717.00 | 4 717.00 | | 4 717.00 |
VK Loans repaid during the year | 7 036.00 | | | 7 036.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 433.00 | 108 733.00 | 700.00 | 109 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 738.00 | 55 761.00 | 2 976.00 | 58 738.00 |
