| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 451.00 | 297.00 | 153.00 | 451.00 |
AT Other tangible assets | 48 545.00 | 48 545.00 | | 48 545.00 |
BJ TOTAL (I) | 937 808.00 | 48 842.00 | 888 965.00 | 937 808.00 |
BZ Other receivables | 471.00 | | 471.00 | 471.00 |
CF Cash and cash equivalents | 103 214.00 | | 103 214.00 | 103 214.00 |
CH Prepaid expenses | 195.00 | | 195.00 | 195.00 |
CJ TOTAL (II) | 103 881.00 | | 103 881.00 | 103 881.00 |
CO Grand total (0 to V) | 1 041 689.00 | 48 842.00 | 992 846.00 | 1 041 689.00 |
CU Other investments | 888 812.00 | | 888 812.00 | 888 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 120 000.00 | 120 000.00 | | 120 000.00 |
DD Legal reserve (1) | 12 000.00 | 12 000.00 | | 12 000.00 |
DG Other reserves | 615 645.00 | 636 702.00 | | 615 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 013.00 | -21 057.00 | | -14 013.00 |
DL TOTAL (I) | 733 632.00 | 747 645.00 | | 733 632.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227 310.00 | 192 125.00 | | 227 310.00 |
DX Trade payables and related accounts | 2 736.00 | 1 416.00 | | 2 736.00 |
DY Tax and social security liabilities | 29 168.00 | 6 437.00 | | 29 168.00 |
EC TOTAL (IV) | 259 214.00 | 199 978.00 | | 259 214.00 |
EE Grand total (I to V) | 992 846.00 | 947 623.00 | | 992 846.00 |
EG Accrued income and payables due within one year | 259 214.00 | 199 978.00 | | 259 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 86 200.00 | |
FJ Net sales | | | 86 200.00 | |
FO Operating subsidies | | | 4 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 053.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 93 253.00 | |
FW Other purchases and external expenses | | | 5 114.00 | |
FX Taxes, duties, and similar payments | | | 1 509.00 | |
FY Salaries and Wages | | | 77 470.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 84 120.00 | |
GG - OPERATING RESULT (I - II) | | | 9 133.00 | |
GR Interest and similar expenses | | | 2 799.00 | |
GU Total financial expenses (VI) | | | 2 799.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 334.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 346.00 | 11 380.00 | | 20 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 253.00 | 80 487.00 | | 93 253.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 265.00 | 101 544.00 | | 107 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 012.00 | -21 057.00 | | -14 012.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 888 812.00 | |
IO DECREASES Total including other intangible assets | | | 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 545.00 | |
KD ACQUISITIONS Total including other intangible assets | 451.00 | | | 451.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 545.00 | | | 48 545.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 888 812.00 | | | 888 812.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 816.00 | 27.00 | | 48 816.00 |
PE DEPRECIATION Total including other intangible assets | 271.00 | 27.00 | | 271.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 545.00 | | | 48 545.00 |
| |
| 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 | 2 736.00 | 2 736.00 | | 2 736.00 |
8D Social Security and Other Social Organizations | 29 168.00 | 29 168.00 | | 29 168.00 |
8K Other liabilities (including liabilities related to repo transactions) | 227 310.00 | 227 310.00 | | 227 310.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 471.00 | 471.00 | | 471.00 |
VS Prepaid expenses | 195.00 | 195.00 | | 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 666.00 | 666.00 | | 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 259 214.00 | 259 214.00 | | 259 214.00 |
