| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 7 149.00 | 6 095.00 | 1 055.00 | 7 149.00 |
AT Other tangible assets | 36 436.00 | 35 915.00 | 521.00 | 36 436.00 |
BH Other financial assets | 239 479.00 | | 239 479.00 | 239 479.00 |
BJ TOTAL (I) | 333 269.00 | 42 010.00 | 291 259.00 | 333 269.00 |
BX Customers and related accounts | 16 901.00 | | 16 901.00 | 16 901.00 |
BZ Other receivables | 467 538.00 | | 467 538.00 | 467 538.00 |
CF Cash and cash equivalents | 222 819.00 | | 222 819.00 | 222 819.00 |
CJ TOTAL (II) | 707 258.00 | | 707 258.00 | 707 258.00 |
CO Grand total (0 to V) | 1 040 527.00 | 42 010.00 | 998 517.00 | 1 040 527.00 |
CP Shares due in less than one year | 239 479.00 | | | 239 479.00 |
CU Other investments | 50 205.00 | | 50 205.00 | 50 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 430 300.00 | 430 300.00 | | 430 300.00 |
DD Legal reserve (1) | 43 030.00 | 43 030.00 | | 43 030.00 |
DH Retained earnings | 610 791.00 | 738 622.00 | | 610 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 299.00 | -127 832.00 | | -92 299.00 |
DL TOTAL (I) | 991 821.00 | 1 084 121.00 | | 991 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 093.00 | 3 093.00 | | 3 093.00 |
DX Trade payables and related accounts | 3 603.00 | 4 145.00 | | 3 603.00 |
EA Other liabilities | | 13 350.00 | | |
EC TOTAL (IV) | 6 696.00 | 20 587.00 | | 6 696.00 |
EE Grand total (I to V) | 998 517.00 | 1 104 708.00 | | 998 517.00 |
EG Accrued income and payables due within one year | 6 696.00 | 20 587.00 | | 6 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1 147.00 | |
FR Total operating income (I) | | | 1 147.00 | |
FW Other purchases and external expenses | | | 113 219.00 | |
FY Salaries and Wages | | | 3 450.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 542.00 | |
GE Other Expenses | | | 109.00 | |
GF Total Operating Expenses (II) | | | 119 319.00 | |
GG - OPERATING RESULT (I - II) | | | -118 173.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 664.00 | |
GL Other interest and similar income | | | 1 210.00 | |
GP Total financial income (V) | | | 25 874.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 25 874.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -92 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 299.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -300.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 020.00 | 13 973.00 | | 27 020.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 319.00 | 141 805.00 | | 119 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 299.00 | -127 832.00 | | -92 299.00 |
HP References: Equipment leasing | 12 883.00 | | | 12 883.00 |
| |
| 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 | 327 143.00 | | 12 773.00 | 327 143.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 647.00 | 289 684.00 | |
I4 DECREASES Grand Total | | 6 647.00 | 333 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 43 586.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 586.00 | | | 43 586.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 283 558.00 | | 12 773.00 | 283 558.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 468.00 | 2 542.00 | | 39 468.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 468.00 | 2 542.00 | | 39 468.00 |
| |
| 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 | 3 603.00 | 3 603.00 | | 3 603.00 |
UT Other financial assets | 239 479.00 | 239 479.00 | | 239 479.00 |
UX Other trade receivables | 16 901.00 | 16 901.00 | | 16 901.00 |
VC Group and associates | 448 802.00 | 448 802.00 | | 448 802.00 |
VI Group and Associates | 3 093.00 | 3 093.00 | | 3 093.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 736.00 | 18 736.00 | | 18 736.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 723 917.00 | 723 917.00 | | 723 917.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 696.00 | 6 696.00 | | 6 696.00 |
