| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 387.00 | 387.00 | | 387.00 |
BJ TOTAL (I) | 387.00 | 387.00 | | 387.00 |
BZ Other receivables | 105 596.00 | 38 261.00 | 67 335.00 | 105 596.00 |
CD Marketable securities | 120 464.00 | | 120 464.00 | 120 464.00 |
CF Cash and cash equivalents | 78 742.00 | | 78 742.00 | 78 742.00 |
CH Prepaid expenses | 133.00 | | 133.00 | 133.00 |
CJ TOTAL (II) | 304 934.00 | 38 261.00 | 266 673.00 | 304 934.00 |
CO Grand total (0 to V) | 305 321.00 | 38 648.00 | 266 673.00 | 305 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 040.00 | 46 040.00 | | 46 040.00 |
DB Share, merger, contribution premiums, etc. | 915.00 | 915.00 | | 915.00 |
DD Legal reserve (1) | 4 604.00 | 4 604.00 | | 4 604.00 |
DG Other reserves | 272 628.00 | 272 628.00 | | 272 628.00 |
DH Retained earnings | -52 670.00 | -43 454.00 | | -52 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 700.00 | -9 215.00 | | -8 700.00 |
DL TOTAL (I) | 262 817.00 | 271 516.00 | | 262 817.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 34.00 | | 36.00 |
DX Trade payables and related accounts | 3 773.00 | 5 200.00 | | 3 773.00 |
EA Other liabilities | 47.00 | 47.00 | | 47.00 |
EC TOTAL (IV) | 3 856.00 | 5 282.00 | | 3 856.00 |
EE Grand total (I to V) | 266 673.00 | 276 798.00 | | 266 673.00 |
EG Accrued income and payables due within one year | 3 856.00 | 5 282.00 | | 3 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 8 516.00 | |
FZ Social Security Contributions | | | 184.00 | |
GF Total Operating Expenses (II) | | | 8 700.00 | |
GG - OPERATING RESULT (I - II) | | | -8 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | 1.00 | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 700.00 | 9 216.00 | | 8 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 700.00 | -9 215.00 | | -8 700.00 |
| |
| 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 | 387.00 | | | 387.00 |
I4 DECREASES Grand Total | | | 387.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 387.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 387.00 | | | 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 387.00 | | | 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 387.00 | | | 387.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 38 261.00 | | | 38 261.00 |
7B Total provisions for depreciation | 38 261.00 | | | 38 261.00 |
7C Grand total | 38 261.00 | | | 38 261.00 |
| |
| 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 | 3 773.00 | 3 773.00 | | 3 773.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47.00 | 47.00 | | 47.00 |
VB VAT | 7 942.00 | | | 7 942.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VM Income taxes | 9 301.00 | | | 9 301.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 88 352.00 | | | 88 352.00 |
VS Prepaid expenses | 133.00 | | | 133.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 728.00 | 105 728.00 | | 105 728.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 856.00 | 3 856.00 | | 3 856.00 |
