| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 460.00 | 133.00 | 327.00 | 460.00 |
AT Other tangible assets | 1 562.00 | 802.00 | 760.00 | 1 562.00 |
BB Receivables related to investments | 76 495.00 | | 76 495.00 | 76 495.00 |
BJ TOTAL (I) | 535 841.00 | 935.00 | 534 906.00 | 535 841.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 369 268.00 | | 369 268.00 | 369 268.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 390 298.00 | | 390 298.00 | 390 298.00 |
CO Grand total (0 to V) | 926 139.00 | 935.00 | 925 204.00 | 926 139.00 |
CU Other investments | 457 324.00 | | 457 324.00 | 457 324.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DG Other reserves | 839 014.00 | 858 515.00 | | 839 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 918.00 | 23 644.00 | | -47 918.00 |
DL TOTAL (I) | 832 346.00 | 923 409.00 | | 832 346.00 |
DU Loans and Debts from Credit Institutions (3) | 1 694.00 | | | 1 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 34 668.00 | 1 523.00 | | 34 668.00 |
DX Trade payables and related accounts | 10 009.00 | 15 339.00 | | 10 009.00 |
DY Tax and social security liabilities | 46 486.00 | 63 614.00 | | 46 486.00 |
EA Other liabilities | | 720.00 | | |
EC TOTAL (IV) | 92 858.00 | 81 196.00 | | 92 858.00 |
EE Grand total (I to V) | 925 204.00 | 1 004 605.00 | | 925 204.00 |
EG Accrued income and payables due within one year | 92 858.00 | 81 196.00 | | 92 858.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 694.00 | | | 1 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 193 500.00 | |
FJ Net sales | | | 193 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 940.00 | |
FQ Other income | | | 12 850.00 | |
FR Total operating income (I) | | | 209 290.00 | |
FW Other purchases and external expenses | | | 17 023.00 | |
FX Taxes, duties, and similar payments | | | 1 252.00 | |
FY Salaries and Wages | | | 122 940.00 | |
FZ Social Security Contributions | | | 74 219.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 741.00 | |
GE Other Expenses | | | 26 883.00 | |
GF Total Operating Expenses (II) | | | 243 058.00 | |
GG - OPERATING RESULT (I - II) | | | -33 768.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GI Supported loss or transferred profit (IV) | | | 14 137.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 905.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 13.00 | | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | | | -13.00 |
HK Income tax | | 2 278.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 209 290.00 | 259 304.00 | | 209 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 257 208.00 | 235 660.00 | | 257 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 918.00 | 23 644.00 | | -47 918.00 |
| |
| 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 | 980 046.00 | | 938.00 | 980 046.00 |
I3 DECREASES Total Financial Fixed Assets | | 419 342.00 | 533 819.00 | |
I4 DECREASES Grand Total | | 445 142.00 | 535 841.00 | |
IO DECREASES Total including other intangible assets | | 25 800.00 | 460.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 562.00 | |
KD ACQUISITIONS Total including other intangible assets | 26 260.00 | | | 26 260.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 624.00 | | 938.00 | 624.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 953 161.00 | | | 953 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 994.00 | 741.00 | 25 800.00 | 25 994.00 |
PE DEPRECIATION Total including other intangible assets | 25 370.00 | 563.00 | 25 800.00 | 25 370.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 624.00 | 178.00 | | 624.00 |
| |
| 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 | 34 668.00 | 34 668.00 | | 34 668.00 |
8B Suppliers and Related Accounts | 10 009.00 | 10 009.00 | | 10 009.00 |
8D Social Security and Other Social Organizations | 46 486.00 | 46 486.00 | | 46 486.00 |
UL Receivables related to investments | 76 495.00 | | 76 495.00 | 76 495.00 |
UX Other trade receivables | 21 000.00 | 21 000.00 | | 21 000.00 |
VG Loans with a maturity of up to one year at origin | 1 694.00 | 1 694.00 | | 1 694.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 369 268.00 | 369 268.00 | | 369 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 466 763.00 | 390 268.00 | 76 495.00 | 466 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 858.00 | 92 858.00 | | 92 858.00 |
