| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 881 372.00 | | 881 372.00 | 881 372.00 |
BD Other fixed assets | | 881 372.00 | -881 372.00 | |
BJ TOTAL (I) | 3 683 368.00 | 881 372.00 | 2 801 996.00 | 3 683 368.00 |
BX Customers and related accounts | 618 453.00 | | 618 453.00 | 618 453.00 |
BZ Other receivables | 74 957.00 | | 74 957.00 | 74 957.00 |
CF Cash and cash equivalents | 2 276.00 | | 2 276.00 | 2 276.00 |
CH Prepaid expenses | 4 140.00 | | 4 140.00 | 4 140.00 |
CJ TOTAL (II) | 699 826.00 | | 699 826.00 | 699 826.00 |
CO Grand total (0 to V) | 4 383 194.00 | 881 372.00 | 3 501 822.00 | 4 383 194.00 |
CP Shares due in less than one year | 881 372.00 | | | 881 372.00 |
CU Other investments | 2 801 996.00 | | 2 801 996.00 | 2 801 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 2 234 995.00 | 2 234 995.00 | | 2 234 995.00 |
DH Retained earnings | -949 906.00 | -916 271.00 | | -949 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 691.00 | -33 635.00 | | -8 691.00 |
DL TOTAL (I) | 1 496 398.00 | 1 505 089.00 | | 1 496 398.00 |
DU Loans and Debts from Credit Institutions (3) | 58.00 | 2.00 | | 58.00 |
DV Miscellaneous Loans and Financial Debts (4) | 498 700.00 | 470 252.00 | | 498 700.00 |
DX Trade payables and related accounts | 16 142.00 | 62 500.00 | | 16 142.00 |
DY Tax and social security liabilities | 111 340.00 | 113 370.00 | | 111 340.00 |
EA Other liabilities | 1 379 184.00 | 1 305 847.00 | | 1 379 184.00 |
EC TOTAL (IV) | 2 005 424.00 | 1 951 971.00 | | 2 005 424.00 |
EE Grand total (I to V) | 3 501 822.00 | 3 457 061.00 | | 3 501 822.00 |
EG Accrued income and payables due within one year | 2 005 424.00 | 1 951 971.00 | | 2 005 424.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 58.00 | 2.00 | | 58.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 104 649.00 | | 104 649.00 | 104 649.00 |
FJ Net sales | 104 649.00 | | 104 649.00 | 104 649.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 298.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 104 950.00 | |
FW Other purchases and external expenses | | | 6 679.00 | |
FX Taxes, duties, and similar payments | | | 1 498.00 | |
FY Salaries and Wages | | | 71 107.00 | |
FZ Social Security Contributions | | | 6 236.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 577.00 | |
GE Other Expenses | | | 2 220.00 | |
GF Total Operating Expenses (II) | | | 99 318.00 | |
GG - OPERATING RESULT (I - II) | | | 5 632.00 | |
GR Interest and similar expenses | | | 5 542.00 | |
GU Total financial expenses (VI) | | | 5 842.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 842.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 000.00 | 795.00 | | 8 000.00 |
HB Exceptional income from capital transactions | 12.00 | 35.00 | | 12.00 |
HD Total exceptional income (VII) | 8 012.00 | 830.00 | | 8 012.00 |
HE Exceptional expenses on management operations | 16 494.00 | 38 867.00 | | 16 494.00 |
HH Total exceptional expenses (VIII) | 16 494.00 | 38 867.00 | | 16 494.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 482.00 | -38 037.00 | | -8 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 962.00 | 218 743.00 | | 112 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 654.00 | 252 378.00 | | 121 654.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 691.00 | -33 635.00 | | -8 691.00 |
| |
| 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 | 3 683 368.00 | | | 3 683 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 683 368.00 | |
I4 DECREASES Grand Total | | | 3 683 368.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 683 368.00 | | | 3 683 368.00 |
| |
| 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 | 16 142.00 | 16 142.00 | | 16 142.00 |
8C Staff and Related Accounts | 3 746.00 | 3 746.00 | | 3 746.00 |
8D Social Security and Other Social Organizations | 1 623.00 | 1 623.00 | | 1 623.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 379 184.00 | 1 379 184.00 | | 1 379 184.00 |
UL Receivables related to investments | 881 372.00 | 881 372.00 | | 881 372.00 |
UX Other trade receivables | 618 453.00 | 618 453.00 | | 618 453.00 |
VB VAT | 28 231.00 | 28 231.00 | | 28 231.00 |
VG Loans with a maturity of up to one year at origin | 58.00 | 58.00 | | 58.00 |
VI Group and Associates | 498 700.00 | 498 700.00 | | 498 700.00 |
VM Income taxes | 31 742.00 | 31 742.00 | | 31 742.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 689.00 | 2 689.00 | | 2 689.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 985.00 | 14 985.00 | | 14 985.00 |
VS Prepaid expenses | 4 140.00 | 4 140.00 | | 4 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 578 922.00 | 1 578 922.00 | | 1 578 922.00 |
VW VAT | 103 282.00 | 103 282.00 | | 103 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 005 424.00 | 2 005 424.00 | | 2 005 424.00 |
