| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 652 515.00 | | 652 515.00 | 652 515.00 |
BZ Other receivables | 568 984.00 | | 568 984.00 | 568 984.00 |
CD Marketable securities | 318 500.00 | | 318 500.00 | 318 500.00 |
CF Cash and cash equivalents | 10 954.00 | | 10 954.00 | 10 954.00 |
CJ TOTAL (II) | 898 438.00 | | 898 438.00 | 898 438.00 |
CO Grand total (0 to V) | 1 550 953.00 | | 1 550 953.00 | 1 550 953.00 |
CU Other investments | 652 500.00 | | 652 500.00 | 652 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 1 389 633.00 | 1 391 920.00 | | 1 389 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 435.00 | -2 287.00 | | -19 435.00 |
DL TOTAL (I) | 1 378 448.00 | 1 397 883.00 | | 1 378 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 131.00 | 6 000.00 | | 6 131.00 |
DX Trade payables and related accounts | 16 309.00 | 17 455.00 | | 16 309.00 |
EA Other liabilities | 150 066.00 | 150 066.00 | | 150 066.00 |
EC TOTAL (IV) | 172 506.00 | 173 521.00 | | 172 506.00 |
EE Grand total (I to V) | 1 550 953.00 | 1 571 404.00 | | 1 550 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 971.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 752.00 | |
GF Total Operating Expenses (II) | | | 17 723.00 | |
GG - OPERATING RESULT (I - II) | | | -17 723.00 | |
GL Other interest and similar income | | | 988.00 | |
GP Total financial income (V) | | | 988.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 700.00 | 3 689.00 | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | 3 689.00 | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | -3 689.00 | | -2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 988.00 | 3 432.00 | | 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 423.00 | 5 719.00 | | 20 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 435.00 | -2 287.00 | | -19 435.00 |
| |
| 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 | 460 112.00 | | 350 000.00 | 460 112.00 |
I3 DECREASES Total Financial Fixed Assets | | | 652 515.00 | |
I4 DECREASES Grand Total | | 157 597.00 | 652 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | 157 597.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 157 597.00 | | | 157 597.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 515.00 | | 350 000.00 | 302 515.00 |
| |
| 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 | 16 309.00 | 16 309.00 | | 16 309.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 066.00 | 150 066.00 | | 150 066.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
VC Group and associates | 476 984.00 | | | 476 984.00 |
VI Group and Associates | 6 131.00 | 6 131.00 | | 6 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 92 000.00 | | | 92 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 568 999.00 | 568 999.00 | | 568 999.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 506.00 | 172 506.00 | | 172 506.00 |
