| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 435.00 | 102.00 | 1 333.00 | 1 435.00 |
BB Receivables related to investments | 2 566 162.00 | | 2 566 162.00 | 2 566 162.00 |
BF Loans | 65 627.00 | | 65 627.00 | 65 627.00 |
BJ TOTAL (I) | 2 654 193.00 | 102.00 | 2 654 092.00 | 2 654 193.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 1 295.00 | 295 530.00 | -294 235.00 | 1 295.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 63 551.00 | | 63 551.00 | 63 551.00 |
CJ TOTAL (II) | 185 846.00 | 295 530.00 | -109 685.00 | 185 846.00 |
CO Grand total (0 to V) | 2 840 039.00 | 295 632.00 | 2 544 407.00 | 2 840 039.00 |
CP Shares due in less than one year | 65 627.00 | | | 65 627.00 |
CU Other investments | 20 970.00 | | 20 970.00 | 20 970.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 2 338 954.00 | 2 425 350.00 | | 2 338 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -280 624.00 | 8 604.00 | | -280 624.00 |
DL TOTAL (I) | 2 498 330.00 | 2 873 954.00 | | 2 498 330.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 329.00 | 5 328.00 | | 5 329.00 |
DX Trade payables and related accounts | 2 112.00 | 2 062.00 | | 2 112.00 |
DY Tax and social security liabilities | 38 626.00 | 40 461.00 | | 38 626.00 |
EC TOTAL (IV) | 46 077.00 | 47 851.00 | | 46 077.00 |
EE Grand total (I to V) | 2 544 407.00 | 2 921 805.00 | | 2 544 407.00 |
EG Accrued income and payables due within one year | 46 077.00 | 47 851.00 | | 46 077.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10.00 | | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 17 500.00 | |
FJ Net sales | | | 17 500.00 | |
FR Total operating income (I) | | | 17 500.00 | |
FW Other purchases and external expenses | | | 8 985.00 | |
FX Taxes, duties, and similar payments | | | 614.00 | |
FY Salaries and Wages | | | 32 238.00 | |
FZ Social Security Contributions | | | 13 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 102.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 295 530.00 | |
GF Total Operating Expenses (II) | | | 350 761.00 | |
GG - OPERATING RESULT (I - II) | | | -333 261.00 | |
GL Other interest and similar income | | | 44 743.00 | |
GP Total financial income (V) | | | 44 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -288 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 10 063.00 | 1.00 | | 10 063.00 |
HD Total exceptional income (VII) | 10 063.00 | 1.00 | | 10 063.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 063.00 | 1.00 | | 10 063.00 |
HK Income tax | 2 169.00 | 1 519.00 | | 2 169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 306.00 | 66 030.00 | | 72 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 352 930.00 | 57 426.00 | | 352 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -280 624.00 | 8 604.00 | | -280 624.00 |
| |
| 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 | 2 690 487.00 | | 100 064.00 | 2 690 487.00 |
I3 DECREASES Total Financial Fixed Assets | | 136 358.00 | 2 652 759.00 | |
I4 DECREASES Grand Total | | 136 358.00 | 2 654 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 435.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 435.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 690 487.00 | | 98 629.00 | 2 690 487.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 102.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 102.00 | | |
| |
| 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 | 2 112.00 | 2 112.00 | | 2 112.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 329.00 | 5 329.00 | | 5 329.00 |
UL Receivables related to investments | 2 566 162.00 | | | 2 566 162.00 |
UP Loans | 65 627.00 | 65 627.00 | | 65 627.00 |
UX Other trade receivables | 21 000.00 | | | 21 000.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 295.00 | | | 1 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 654 083.00 | 87 922.00 | 2 566 162.00 | 2 654 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 077.00 | 46 077.00 | | 46 077.00 |
