| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 263.00 | | 263.00 | 263.00 |
BJ TOTAL (I) | 3 210 635.00 | 3 140 000.00 | 70 635.00 | 3 210 635.00 |
BX Customers and related accounts | 30 670.00 | | 30 670.00 | 30 670.00 |
BZ Other receivables | 33 434.00 | | 33 434.00 | 33 434.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 64 104.00 | | 64 104.00 | 64 104.00 |
CO Grand total (0 to V) | 3 274 738.00 | 3 140 000.00 | 134 739.00 | 3 274 738.00 |
CU Other investments | 3 210 372.00 | 3 140 000.00 | 70 372.00 | 3 210 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 692 375.00 | 692 375.00 | | 692 375.00 |
DD Legal reserve (1) | 50 897.00 | 50 897.00 | | 50 897.00 |
DG Other reserves | 3 108.00 | 3 108.00 | | 3 108.00 |
DH Retained earnings | -1 489 651.00 | -1 830 659.00 | | -1 489 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 825.00 | 70 407.00 | | 78 825.00 |
DL TOTAL (I) | -664 447.00 | -1 013 872.00 | | -664 447.00 |
DS Convertible Bond Issues | | 270 600.00 | | |
DU Loans and Debts from Credit Institutions (3) | 333.00 | 100.00 | | 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 829.00 | 58 469.00 | | 11 829.00 |
DX Trade payables and related accounts | 9 168.00 | 8 256.00 | | 9 168.00 |
DY Tax and social security liabilities | 21 890.00 | 22 442.00 | | 21 890.00 |
EA Other liabilities | 755 965.00 | 805 292.00 | | 755 965.00 |
EC TOTAL (IV) | 799 185.00 | 1 165 161.00 | | 799 185.00 |
EE Grand total (I to V) | 134 738.00 | 151 289.00 | | 134 738.00 |
EG Accrued income and payables due within one year | 146 628.00 | 414 973.00 | | 146 628.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 100.00 | | |
EI Including equity loans | 11 829.00 | | | 11 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 194 833.00 | | 194 833.00 | 194 833.00 |
FJ Net sales | 194 833.00 | | 194 833.00 | 194 833.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 208.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 197 042.00 | |
FW Other purchases and external expenses | | | 12 382.00 | |
FX Taxes, duties, and similar payments | | | 546.00 | |
FY Salaries and Wages | | | 84 474.00 | |
FZ Social Security Contributions | | | 32 086.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 129 494.00 | |
GG - OPERATING RESULT (I - II) | | | 67 548.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GR Interest and similar expenses | | | 859.00 | |
GU Total financial expenses (VI) | | | 859.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 123.00 | | | 12 123.00 |
HD Total exceptional income (VII) | 12 123.00 | | | 12 123.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 123.00 | | | 12 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 209 177.00 | 195 007.00 | | 209 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 353.00 | 124 600.00 | | 130 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 825.00 | 70 407.00 | | 78 825.00 |
| |
| 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 | 3 210 635.00 | | | 3 210 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 210 635.00 | |
I4 DECREASES Grand Total | | | 3 210 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 210 635.00 | | | 3 210 635.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 140 000.00 | | | 3 140 000.00 |
7C Grand total | 3 140 000.00 | | | 3 140 000.00 |
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 |
8B Suppliers and Related Accounts | 9 168.00 | 9 168.00 | | 9 168.00 |
8C Staff and Related Accounts | 5 513.00 | 5 513.00 | | 5 513.00 |
8D Social Security and Other Social Organizations | 14 069.00 | 14 069.00 | | 14 069.00 |
8K Other liabilities (including liabilities related to repo transactions) | 755 965.00 | 103 408.00 | 356 871.00 | 755 965.00 |
UX Other trade receivables | 30 670.00 | 30 670.00 | | 30 670.00 |
VB VAT | 5 648.00 | 5 648.00 | | 5 648.00 |
VG Loans with a maturity of up to one year at origin | 333.00 | 333.00 | | 333.00 |
VI Group and Associates | 11 829.00 | 11 829.00 | | 11 829.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 291.00 | 1 291.00 | | 1 291.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 786.00 | 27 786.00 | | 27 786.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 104.00 | 64 104.00 | | 64 104.00 |
VW VAT | 1 017.00 | 1 017.00 | | 1 017.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 799 185.00 | 146 628.00 | 356 871.00 | 799 185.00 |
