| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 122 168.00 | | 122 168.00 | 122 168.00 |
BJ TOTAL (I) | 1 353 168.00 | | 1 353 168.00 | 1 353 168.00 |
BX Customers and related accounts | 173 881.00 | | 173 881.00 | 173 881.00 |
BZ Other receivables | 634.00 | | 634.00 | 634.00 |
CF Cash and cash equivalents | 1 484.00 | | 1 484.00 | 1 484.00 |
CJ TOTAL (II) | 175 998.00 | | 175 998.00 | 175 998.00 |
CO Grand total (0 to V) | 1 529 166.00 | | 1 529 166.00 | 1 529 166.00 |
CU Other investments | 1 231 000.00 | | 1 231 000.00 | 1 231 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 270 529.00 | | | 270 529.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 389.00 | | | -22 389.00 |
DK Regulated provisions | 130 000.00 | | | 130 000.00 |
DL TOTAL (I) | 379 240.00 | | | 379 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 106 679.00 | | | 1 106 679.00 |
DX Trade payables and related accounts | 3 272.00 | | | 3 272.00 |
DY Tax and social security liabilities | 39 976.00 | | | 39 976.00 |
EC TOTAL (IV) | 1 149 926.00 | | | 1 149 926.00 |
EE Grand total (I to V) | 1 529 166.00 | | | 1 529 166.00 |
EG Accrued income and payables due within one year | 43 247.00 | | | 43 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 206.00 | | 60 206.00 | 60 206.00 |
FJ Net sales | 60 206.00 | | 60 206.00 | 60 206.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 720.00 | |
FR Total operating income (I) | | | 67 926.00 | |
FW Other purchases and external expenses | | | 11 136.00 | |
FX Taxes, duties, and similar payments | | | 3 363.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 9 027.00 | |
GE Other Expenses | | | 35 842.00 | |
GF Total Operating Expenses (II) | | | 89 368.00 | |
GG - OPERATING RESULT (I - II) | | | -21 442.00 | |
GR Interest and similar expenses | | | 947.00 | |
GU Total financial expenses (VI) | | | 947.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 720.00 | | | 7 720.00 |
A2 TOTAL ASSETS | 9 027.00 | | | 9 027.00 |
A4 Equity method investments | 35 842.00 | | | 35 842.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 926.00 | | | 67 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 315.00 | | | 90 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 389.00 | | | -22 389.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 130 000.00 | | | 130 000.00 |
7C Grand total | 130 000.00 | | | 130 000.00 |
| |
| 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 | 1 106 679.00 | | 1 106 679.00 | 1 106 679.00 |
8B Suppliers and Related Accounts | 3 272.00 | 3 272.00 | | 3 272.00 |
8D Social Security and Other Social Organizations | 39 976.00 | 39 976.00 | | 39 976.00 |
UT Other financial assets | 122 168.00 | | 122 168.00 | 122 168.00 |
VS Prepaid expenses | 174 514.00 | 174 514.00 | | 174 514.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 296 682.00 | 174 514.00 | 122 168.00 | 296 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 149 926.00 | 43 247.00 | 1 106 679.00 | 1 149 926.00 |
