| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
BJ TOTAL (I) | 17 863 458.00 | | 17 863 458.00 | 17 863 458.00 |
BZ Other receivables | 322 168.00 | | 322 168.00 | 322 168.00 |
CF Cash and cash equivalents | 34 844.00 | | 34 844.00 | 34 844.00 |
CH Prepaid expenses | 687.00 | | 687.00 | 687.00 |
CJ TOTAL (II) | 357 699.00 | | 357 699.00 | 357 699.00 |
CO Grand total (0 to V) | 18 221 158.00 | | 18 221 158.00 | 18 221 158.00 |
CU Other investments | 17 863 458.00 | | 17 863 458.00 | 17 863 458.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 410 958.00 | 12 810 958.00 | | 14 410 958.00 |
DB Share, merger, contribution premiums, etc. | 1 047 488.00 | 1 047 488.00 | | 1 047 488.00 |
DD Legal reserve (1) | 214 211.00 | 214 211.00 | | 214 211.00 |
DG Other reserves | 2 089 793.00 | 2 089 793.00 | | 2 089 793.00 |
DH Retained earnings | -1 963 493.00 | -1 764 521.00 | | -1 963 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -221 837.00 | -198 971.00 | | -221 837.00 |
DL TOTAL (I) | 15 577 120.00 | 14 198 958.00 | | 15 577 120.00 |
DU Loans and Debts from Credit Institutions (3) | 793.00 | | | 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 617 984.00 | 2 115 186.00 | | 2 617 984.00 |
DX Trade payables and related accounts | 13 000.00 | 15 325.00 | | 13 000.00 |
DY Tax and social security liabilities | 12 259.00 | 44 001.00 | | 12 259.00 |
DZ Fixed asset liabilities and related accounts | | 800 000.00 | | |
EA Other liabilities | | 65.00 | | |
EC TOTAL (IV) | 2 644 037.00 | 2 974 578.00 | | 2 644 037.00 |
EE Grand total (I to V) | 18 221 158.00 | 17 173 536.00 | | 18 221 158.00 |
EI Including equity loans | 2 617 984.00 | | | 2 617 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 141.00 | |
FW Other purchases and external expenses | | | 37 872.00 | |
FX Taxes, duties, and similar payments | | | 21 427.00 | |
FY Salaries and Wages | | | 174 540.00 | |
FZ Social Security Contributions | | | 1 451.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 235 293.00 | |
GG - OPERATING RESULT (I - II) | | | -235 152.00 | |
GR Interest and similar expenses | | | 22 798.00 | |
GU Total financial expenses (VI) | | | 22 798.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 798.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -257 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 537.00 | | |
HD Total exceptional income (VII) | | 2 537.00 | | |
HE Exceptional expenses on management operations | | 7 500.00 | | |
HH Total exceptional expenses (VIII) | | 7 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 963.00 | | |
HK Income tax | -36 113.00 | -64 643.00 | | -36 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141.00 | 2 539.00 | | 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 221 978.00 | 201 511.00 | | 221 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -221 837.00 | -198 971.00 | | -221 837.00 |
| |
| 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 | 16 263 458.00 | | 1 600 000.00 | 16 263 458.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 863 458.00 | |
I4 DECREASES Grand Total | | | 17 863 458.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 263 458.00 | | 1 600 000.00 | 16 263 458.00 |
| |
| 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 | 13 000.00 | 13 000.00 | | 13 000.00 |
VC Group and associates | 272 564.00 | 272 564.00 | | 272 564.00 |
VG Loans with a maturity of up to one year at origin | 793.00 | 793.00 | | 793.00 |
VI Group and Associates | 2 617 984.00 | 2 617 984.00 | | 2 617 984.00 |
VM Income taxes | 49 604.00 | 49 604.00 | | 49 604.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 259.00 | 12 259.00 | | 12 259.00 |
VS Prepaid expenses | 687.00 | 687.00 | | 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 322 855.00 | 322 855.00 | | 322 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 644 037.00 | 2 644 037.00 | | 2 644 037.00 |
