| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 781.00 | 1 781.00 | | 1 781.00 |
BJ TOTAL (I) | 6 401 781.00 | 1 901 781.00 | 4 500 000.00 | 6 401 781.00 |
BZ Other receivables | 2 023 502.00 | | 2 023 502.00 | 2 023 502.00 |
CF Cash and cash equivalents | 43 704.00 | | 43 704.00 | 43 704.00 |
CJ TOTAL (II) | 2 067 206.00 | | 2 067 206.00 | 2 067 206.00 |
CO Grand total (0 to V) | 8 468 987.00 | 1 901 781.00 | 6 567 206.00 | 8 468 987.00 |
CU Other investments | 6 400 000.00 | 1 900 000.00 | 4 500 000.00 | 6 400 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -549 663.00 | -435 899.00 | | -549 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 717.00 | -113 764.00 | | -51 717.00 |
DL TOTAL (I) | -584 880.00 | -533 163.00 | | -584 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 149 120.00 | 6 594 535.00 | | 7 149 120.00 |
DY Tax and social security liabilities | 2 965.00 | | | 2 965.00 |
EC TOTAL (IV) | 7 152 085.00 | 6 594 535.00 | | 7 152 085.00 |
EE Grand total (I to V) | 6 567 206.00 | 6 061 372.00 | | 6 567 206.00 |
EG Accrued income and payables due within one year | 7 152 085.00 | 6 594 535.00 | | 7 152 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | 99.00 | |
FW Other purchases and external expenses | | | 3 837.00 | |
FY Salaries and Wages | | | 19 828.00 | |
FZ Social Security Contributions | | | 14 208.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 37 971.00 | |
GG - OPERATING RESULT (I - II) | | | -37 971.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 15 070.00 | |
GP Total financial income (V) | | | 15 070.00 | |
GR Interest and similar expenses | | | 28 815.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 28 815.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 717.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 070.00 | 5 379.00 | | 15 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 786.00 | 119 143.00 | | 66 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 717.00 | -113 764.00 | | -51 717.00 |
| |
| 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 | 6 401 781.00 | | | 6 401 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 400 000.00 | |
I4 DECREASES Grand Total | | | 6 401 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 781.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 781.00 | | | 1 781.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 400 000.00 | | | 6 400 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 781.00 | | | 1 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 781.00 | | | 1 781.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 900 000.00 | | | 1 900 000.00 |
7C Grand total | 1 900 000.00 | | | 1 900 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 2 937.00 | 2 937.00 | | 2 937.00 |
VC Group and associates | 2 023 502.00 | 2 023 502.00 | | 2 023 502.00 |
VI Group and Associates | 7 149 120.00 | 7 149 120.00 | | 7 149 120.00 |
VQ Other Taxes, Duties, and Similar Debts | 28.00 | 28.00 | | 28.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 023 502.00 | 2 023 502.00 | | 2 023 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 152 085.00 | 7 152 085.00 | | 7 152 085.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 292.00 | 97.00 | | 292.00 |
ST Other accounts | 3 545.00 | 2 231.00 | | 3 545.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 837.00 | 2 328.00 | | 3 837.00 |
