| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 370 015.00 | | 370 015.00 | 370 015.00 |
BZ Other receivables | 93 794.00 | | 93 794.00 | 93 794.00 |
CD Marketable securities | 74 984.00 | | 74 984.00 | 74 984.00 |
CF Cash and cash equivalents | 42 539.00 | | 42 539.00 | 42 539.00 |
CJ TOTAL (II) | 211 317.00 | | 211 317.00 | 211 317.00 |
CO Grand total (0 to V) | 581 332.00 | | 581 332.00 | 581 332.00 |
CU Other investments | 370 015.00 | | 370 015.00 | 370 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 492.00 | 43 492.00 | | 43 492.00 |
DB Share, merger, contribution premiums, etc. | 334 508.00 | 334 508.00 | | 334 508.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 185 993.00 | 185 993.00 | | 185 993.00 |
DH Retained earnings | -27 075.00 | -28 656.00 | | -27 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 427.00 | 1 581.00 | | -4 427.00 |
DL TOTAL (I) | 533 292.00 | 537 718.00 | | 533 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 211.00 | 53 192.00 | | 47 211.00 |
DX Trade payables and related accounts | 829.00 | | | 829.00 |
DY Tax and social security liabilities | | 5 617.00 | | |
EC TOTAL (IV) | 48 040.00 | 58 808.00 | | 48 040.00 |
EE Grand total (I to V) | 581 332.00 | 596 527.00 | | 581 332.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 601.00 | |
FR Total operating income (I) | | | 2 601.00 | |
FW Other purchases and external expenses | | | 1 998.00 | |
FX Taxes, duties, and similar payments | | | 442.00 | |
GE Other Expenses | | | 6 559.00 | |
GF Total Operating Expenses (II) | | | 8 999.00 | |
GG - OPERATING RESULT (I - II) | | | -6 399.00 | |
GL Other interest and similar income | | | 2 806.00 | |
GP Total financial income (V) | | | 2 806.00 | |
GR Interest and similar expenses | | | 834.00 | |
GU Total financial expenses (VI) | | | 834.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 972.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 407.00 | 3 592.00 | | 5 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 834.00 | 2 011.00 | | 9 834.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 427.00 | 1 581.00 | | -4 427.00 |
| |
| 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 | 370 015.00 | | | 370 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 370 015.00 | |
I4 DECREASES Grand Total | | | 370 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 370 015.00 | | | 370 015.00 |
| |
| 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 | 829.00 | 829.00 | | 829.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 211.00 | 47 211.00 | | 47 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 93 794.00 | 93 794.00 | | 93 794.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 040.00 | 48 040.00 | | 48 040.00 |
