| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 558 969.00 | | 558 969.00 | 558 969.00 |
BZ Other receivables | 556.00 | | 556.00 | 556.00 |
CF Cash and cash equivalents | 97 657.00 | | 97 657.00 | 97 657.00 |
CJ TOTAL (II) | 98 213.00 | | 98 213.00 | 98 213.00 |
CO Grand total (0 to V) | 657 183.00 | | 657 183.00 | 657 183.00 |
CU Other investments | 558 969.00 | | 558 969.00 | 558 969.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 400.00 | | | 62 400.00 |
DD Legal reserve (1) | 7 760.00 | | | 7 760.00 |
DG Other reserves | 583 883.00 | | | 583 883.00 |
DH Retained earnings | -4 182.00 | | | -4 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 940.00 | | | -6 940.00 |
DK Regulated provisions | 9 185.00 | | | 9 185.00 |
DL TOTAL (I) | 652 105.00 | | | 652 105.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | | | 51.00 |
DX Trade payables and related accounts | 2 550.00 | | | 2 550.00 |
DY Tax and social security liabilities | 154.00 | | | 154.00 |
EA Other liabilities | 2 323.00 | | | 2 323.00 |
EC TOTAL (IV) | 5 078.00 | | | 5 078.00 |
EE Grand total (I to V) | 657 183.00 | | | 657 183.00 |
EG Accrued income and payables due within one year | 5 078.00 | | | 5 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 330.00 | |
FX Taxes, duties, and similar payments | | | 619.00 | |
FZ Social Security Contributions | | | -9.00 | |
GF Total Operating Expenses (II) | | | 6 940.00 | |
GG - OPERATING RESULT (I - II) | | | -6 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 940.00 | | | 6 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 940.00 | | | -6 940.00 |
| |
| 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 | 558 969.00 | | | 558 969.00 |
I3 DECREASES Total Financial Fixed Assets | | | 558 969.00 | |
I4 DECREASES Grand Total | | | 558 969.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 558 969.00 | | | 558 969.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 9 185.00 | | | 9 185.00 |
7C Grand total | 9 185.00 | | | 9 185.00 |
| |
| 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 | 2 550.00 | 2 550.00 | | 2 550.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 323.00 | 2 323.00 | | 2 323.00 |
VH Loans with a maturity of more than one year at origin | 51.00 | 51.00 | | 51.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 556.00 | | | 556.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 556.00 | 556.00 | | 556.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 078.00 | 5 078.00 | | 5 078.00 |
