| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 234.00 | 2 271.00 | 9 963.00 | 12 234.00 |
BJ TOTAL (I) | 5 303 070.00 | 2 271.00 | 5 300 799.00 | 5 303 070.00 |
BZ Other receivables | 616 179.00 | | 616 179.00 | 616 179.00 |
CF Cash and cash equivalents | 1 838 572.00 | | 1 838 572.00 | 1 838 572.00 |
CJ TOTAL (II) | 2 454 751.00 | | 2 454 751.00 | 2 454 751.00 |
CO Grand total (0 to V) | 7 757 821.00 | 2 271.00 | 7 755 550.00 | 7 757 821.00 |
CU Other investments | 5 290 836.00 | | 5 290 836.00 | 5 290 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 760 000.00 | | | 7 760 000.00 |
DH Retained earnings | -31 296.00 | | | -31 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -71 154.00 | | | -71 154.00 |
DK Regulated provisions | 53 894.00 | | | 53 894.00 |
DL TOTAL (I) | 7 711 444.00 | | | 7 711 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 377.00 | | | 34 377.00 |
DX Trade payables and related accounts | 1 681.00 | | | 1 681.00 |
DY Tax and social security liabilities | 8 048.00 | | | 8 048.00 |
EC TOTAL (IV) | 44 106.00 | | | 44 106.00 |
EE Grand total (I to V) | 7 755 550.00 | | | 7 755 550.00 |
EG Accrued income and payables due within one year | 44 106.00 | | | 44 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 100 006.00 | |
FW Other purchases and external expenses | | | 60 718.00 | |
FX Taxes, duties, and similar payments | | | 654.00 | |
FY Salaries and Wages | | | 64 603.00 | |
FZ Social Security Contributions | | | 24 943.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 789.00 | |
GE Other Expenses | | | 132.00 | |
GF Total Operating Expenses (II) | | | 152 840.00 | |
GG - OPERATING RESULT (I - II) | | | -52 834.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 515.00 | |
GP Total financial income (V) | | | 5 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 1.00 | | | 1.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HG Exceptional depreciation and provisions | 23 835.00 | | | 23 835.00 |
HH Total exceptional expenses (VIII) | 23 835.00 | | | 23 835.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23 835.00 | | | -23 835.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 521.00 | | | 105 521.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 675.00 | | | 176 675.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -71 154.00 | | | -71 154.00 |
| |
| 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 | 5 292 970.00 | | 10 100.00 | 5 292 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 290 836.00 | |
I4 DECREASES Grand Total | | | 5 303 070.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 234.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 134.00 | | 10 100.00 | 2 134.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 290 836.00 | | | 5 290 836.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 482.00 | 1 789.00 | | 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 482.00 | 1 789.00 | | 482.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 059.00 | 23 835.00 | | 30 059.00 |
7C Grand total | 30 059.00 | 23 835.00 | | 30 059.00 |
UJ - Exceptional | | 23 835.00 | | |
| |
| 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 | 1 681.00 | 1 681.00 | | 1 681.00 |
8C Staff and Related Accounts | 3 956.00 | 3 956.00 | | 3 956.00 |
8D Social Security and Other Social Organizations | 3 162.00 | 3 162.00 | | 3 162.00 |
VB VAT | 5 464.00 | 5 464.00 | | 5 464.00 |
VC Group and associates | 610 715.00 | 610 715.00 | | 610 715.00 |
VI Group and Associates | 34 377.00 | 34 377.00 | | 34 377.00 |
VQ Other Taxes, Duties, and Similar Debts | 930.00 | 930.00 | | 930.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 616 179.00 | 616 179.00 | | 616 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 106.00 | 44 106.00 | | 44 106.00 |
