| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 1 294 379.00 | 136 164.00 | 1 158 215.00 | 1 294 379.00 |
BD Other fixed assets | 476 400.00 | | 476 400.00 | 476 400.00 |
BJ TOTAL (I) | 1 770 779.00 | 136 164.00 | 1 634 615.00 | 1 770 779.00 |
BX Customers and related accounts | 216 095.00 | | 216 095.00 | 216 095.00 |
BZ Other receivables | 216 818.00 | | 216 818.00 | 216 818.00 |
CF Cash and cash equivalents | 2 319 617.00 | | 2 319 617.00 | 2 319 617.00 |
CH Prepaid expenses | 45 000.00 | | 45 000.00 | 45 000.00 |
CJ TOTAL (II) | 2 797 530.00 | | 2 797 530.00 | 2 797 530.00 |
CO Grand total (0 to V) | 4 568 310.00 | 136 164.00 | 4 432 145.00 | 4 568 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 100 000.00 | 4 100 000.00 | | 4 100 000.00 |
DD Legal reserve (1) | 8 346.00 | 8 346.00 | | 8 346.00 |
DH Retained earnings | -110 812.00 | 24 399.00 | | -110 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 791.00 | -135 211.00 | | 64 791.00 |
DL TOTAL (I) | 4 062 325.00 | 3 997 534.00 | | 4 062 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 310.00 | 889 281.00 | | 4 310.00 |
DX Trade payables and related accounts | 170 654.00 | 60 970.00 | | 170 654.00 |
DY Tax and social security liabilities | 45 206.00 | 54 520.00 | | 45 206.00 |
DZ Fixed asset liabilities and related accounts | 149 650.00 | 289 385.00 | | 149 650.00 |
EC TOTAL (IV) | 369 820.00 | 1 294 156.00 | | 369 820.00 |
EE Grand total (I to V) | 4 432 145.00 | 5 291 691.00 | | 4 432 145.00 |
EG Accrued income and payables due within one year | | 1 294 155.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 90 000.00 | |
FJ Net sales | | | 90 000.00 | |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 100 039.00 | |
FX Taxes, duties, and similar payments | | | 845.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 100 884.00 | |
GG - OPERATING RESULT (I - II) | | | -10 884.00 | |
GP Total financial income (V) | | | 139 478.00 | |
GU Total financial expenses (VI) | | | 40 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 99 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 149 091.00 | 502 070.00 | | 3 149 091.00 |
HH Total exceptional expenses (VIII) | 3 168 282.00 | 539 464.00 | | 3 168 282.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 191.00 | -37 394.00 | | -19 191.00 |
HK Income tax | 4 310.00 | | | 4 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 378 569.00 | 595 898.00 | | 3 378 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 313 778.00 | 731 109.00 | | 3 313 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 791.00 | -135 211.00 | | 64 791.00 |
| |
| 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 | 5 263 901.00 | | 371 487.00 | 5 263 901.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 864 608.00 | 1 770 779.00 | |
I4 DECREASES Grand Total | | 3 864 608.00 | 1 770 779.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 263 901.00 | | 371 487.00 | 5 263 901.00 |
| |
| 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 | 170 654.00 | 170 654.00 | | 170 654.00 |
8D Social Security and Other Social Organizations | 45 206.00 | 45 206.00 | | 45 206.00 |
8J Fixed Asset Liabilities and Related Accounts | 149 650.00 | 149 650.00 | | 149 650.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 310.00 | 4 310.00 | | 4 310.00 |
UX Other trade receivables | 216 095.00 | 216 095.00 | | 216 095.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 216 818.00 | 216 818.00 | | 216 818.00 |
VS Prepaid expenses | 45 000.00 | 45 000.00 | | 45 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 477 913.00 | 477 913.00 | | 477 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 820.00 | 369 820.00 | | 369 820.00 |
