| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 135 532.00 | 135 532.00 | | 135 532.00 |
BH Other financial assets | 915.00 | | 915.00 | 915.00 |
BJ TOTAL (I) | 144 047.00 | 143 132.00 | 915.00 | 144 047.00 |
BX Customers and related accounts | 25 000.00 | 20 903.00 | 4 097.00 | 25 000.00 |
BZ Other receivables | 535 675.00 | 495 633.00 | 40 043.00 | 535 675.00 |
CF Cash and cash equivalents | 81.00 | | 81.00 | 81.00 |
CJ TOTAL (II) | 560 757.00 | 516 536.00 | 44 221.00 | 560 757.00 |
CO Grand total (0 to V) | 704 803.00 | 659 668.00 | 45 136.00 | 704 803.00 |
CP Shares due in less than one year | 915.00 | | | 915.00 |
CU Other investments | 7 600.00 | 7 600.00 | | 7 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 122 036.00 | 122 036.00 | | 122 036.00 |
DH Retained earnings | -282 312.00 | -272 693.00 | | -282 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143 018.00 | -9 620.00 | | -143 018.00 |
DL TOTAL (I) | -69 483.00 | 73 535.00 | | -69 483.00 |
DU Loans and Debts from Credit Institutions (3) | 1 324.00 | | | 1 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 151.00 | 94 451.00 | | 100 151.00 |
DX Trade payables and related accounts | 7 347.00 | 7 353.00 | | 7 347.00 |
DY Tax and social security liabilities | 4 097.00 | 4 097.00 | | 4 097.00 |
EA Other liabilities | 1 700.00 | 1 700.00 | | 1 700.00 |
EC TOTAL (IV) | 114 619.00 | 107 601.00 | | 114 619.00 |
EE Grand total (I to V) | 45 136.00 | 181 136.00 | | 45 136.00 |
EG Accrued income and payables due within one year | 114 619.00 | 107 601.00 | | 114 619.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 324.00 | | | 1 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 956.00 | |
FX Taxes, duties, and similar payments | | | 684.00 | |
GF Total Operating Expenses (II) | | | 7 640.00 | |
GG - OPERATING RESULT (I - II) | | | -7 640.00 | |
GQ Financial allocations to depreciation and provisions | | | 135 532.00 | |
GR Interest and similar expenses | | | 27.00 | |
GU Total financial expenses (VI) | | | 135 559.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -135 559.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -143 199.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 181.00 | | | 181.00 |
HD Total exceptional income (VII) | 181.00 | | | 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 181.00 | | | 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181.00 | | | 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 199.00 | 9 620.00 | | 143 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143 018.00 | -9 620.00 | | -143 018.00 |
| |
| 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 | 144 047.00 | | | 144 047.00 |
I3 DECREASES Total Financial Fixed Assets | | | 144 047.00 | |
I4 DECREASES Grand Total | | | 144 047.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 144 047.00 | | | 144 047.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 20 903.00 | | | 20 903.00 |
6X Other provisions for depreciation | 495 633.00 | | | 495 633.00 |
7B Total provisions for depreciation | 524 136.00 | 135 532.00 | | 524 136.00 |
7C Grand total | 524 136.00 | 135 532.00 | | 524 136.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 135 532.00 | | |
| |
| 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 | 7 347.00 | 7 347.00 | | 7 347.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 700.00 | 1 700.00 | | 1 700.00 |
UL Receivables related to investments | 135 532.00 | 135 532.00 | | 135 532.00 |
UT Other financial assets | 915.00 | 915.00 | | 915.00 |
VA Doubtful or disputed receivables | 25 000.00 | | | 25 000.00 |
VB VAT | 633.00 | | | 633.00 |
VG Loans with a maturity of up to one year at origin | 1 324.00 | 1 324.00 | | 1 324.00 |
VI Group and Associates | 100 151.00 | 100 151.00 | | 100 151.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 535 042.00 | | | 535 042.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 697 122.00 | 697 122.00 | | 697 122.00 |
VW VAT | 4 097.00 | 4 097.00 | | 4 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 114 619.00 | 114 619.00 | | 114 619.00 |
