| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 505 555.00 | | 505 555.00 | 505 555.00 |
BZ Other receivables | 2 146.00 | | 2 146.00 | 2 146.00 |
CF Cash and cash equivalents | 491 064.00 | | 491 064.00 | 491 064.00 |
CJ TOTAL (II) | 493 210.00 | | 493 210.00 | 493 210.00 |
CO Grand total (0 to V) | 998 765.00 | | 998 765.00 | 998 765.00 |
CU Other investments | 505 555.00 | | 505 555.00 | 505 555.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 109 900.00 | 109 900.00 | | 109 900.00 |
DB Share, merger, contribution premiums, etc. | 7 447.00 | 7 447.00 | | 7 447.00 |
DD Legal reserve (1) | 10 990.00 | 10 990.00 | | 10 990.00 |
DH Retained earnings | 447 488.00 | 448 928.00 | | 447 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 384.00 | -1 440.00 | | -4 384.00 |
DK Regulated provisions | 24 278.00 | 24 278.00 | | 24 278.00 |
DL TOTAL (I) | 595 719.00 | 600 103.00 | | 595 719.00 |
DX Trade payables and related accounts | 2 686.00 | 1 440.00 | | 2 686.00 |
DY Tax and social security liabilities | 300.00 | 494.00 | | 300.00 |
EA Other liabilities | 400 060.00 | 102 052.00 | | 400 060.00 |
EC TOTAL (IV) | 403 046.00 | 103 986.00 | | 403 046.00 |
EE Grand total (I to V) | 998 765.00 | 704 089.00 | | 998 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 012.00 | |
FX Taxes, duties, and similar payments | | | 307.00 | |
GF Total Operating Expenses (II) | | | 7 319.00 | |
GG - OPERATING RESULT (I - II) | | | -7 319.00 | |
GL Other interest and similar income | | | 2 935.00 | |
GP Total financial income (V) | | | 2 935.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 1 706.00 | | |
HH Total exceptional expenses (VIII) | | 1 706.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 706.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 935.00 | 2 318.00 | | 2 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 319.00 | 3 758.00 | | 7 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 384.00 | -1 440.00 | | -4 384.00 |
| |
| 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 | 505 555.00 | | | 505 555.00 |
I3 DECREASES Total Financial Fixed Assets | | | 505 555.00 | |
I4 DECREASES Grand Total | | | 505 555.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 505 555.00 | | | 505 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 24 278.00 | | | 24 278.00 |
7C Grand total | 24 278.00 | | | 24 278.00 |
| |
| 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 | 2 686.00 | 2 686.00 | | 2 686.00 |
8D Social Security and Other Social Organizations | 300.00 | 300.00 | | 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 986.00 | 2 986.00 | | 2 986.00 |
