| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 275 056.00 | | 275 056.00 | 275 056.00 |
BF Loans | 225 250.00 | | 225 250.00 | 225 250.00 |
BJ TOTAL (I) | 513 306.00 | | 513 306.00 | 513 306.00 |
BZ Other receivables | 13 110.00 | | 13 110.00 | 13 110.00 |
CD Marketable securities | 300 329.00 | | 300 329.00 | 300 329.00 |
CF Cash and cash equivalents | 10 344.00 | | 10 344.00 | 10 344.00 |
CH Prepaid expenses | 2 496.00 | | 2 496.00 | 2 496.00 |
CJ TOTAL (II) | 326 280.00 | | 326 280.00 | 326 280.00 |
CO Grand total (0 to V) | 839 587.00 | | 839 587.00 | 839 587.00 |
CU Other investments | 13 000.00 | | 13 000.00 | 13 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 1 473 660.00 | | | 1 473 660.00 |
DH Retained earnings | -593 713.00 | | | -593 713.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -55 722.00 | | | -55 722.00 |
DL TOTAL (I) | 832 608.00 | | | 832 608.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | | | 12.00 |
DV Miscellaneous Loans and Financial Debts (4) | 878.00 | | | 878.00 |
DX Trade payables and related accounts | 5 816.00 | | | 5 816.00 |
DY Tax and social security liabilities | 271.00 | | | 271.00 |
EC TOTAL (IV) | 6 978.00 | | | 6 978.00 |
EE Grand total (I to V) | 839 587.00 | | | 839 587.00 |
EG Accrued income and payables due within one year | 6 978.00 | | | 6 978.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12.00 | | | 12.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 538.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
FY Salaries and Wages | | | 60 417.00 | |
GF Total Operating Expenses (II) | | | 66 109.00 | |
GG - OPERATING RESULT (I - II) | | | -66 109.00 | |
GL Other interest and similar income | | | 6 240.00 | |
GO Net income from sales of marketable securities | | | 4 151.00 | |
GP Total financial income (V) | | | 10 392.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 386.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 392.00 | | | 10 392.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 115.00 | | | 66 115.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -55 722.00 | | | -55 722.00 |
| |
| 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 | 495 698.00 | | | 495 698.00 |
I3 DECREASES Total Financial Fixed Assets | | | 513 307.00 | |
I4 DECREASES Grand Total | | | 513 307.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 495 698.00 | | | 495 698.00 |
| |
| 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 | 5 816.00 | 5 816.00 | | 5 816.00 |
8K Other liabilities (including liabilities related to repo transactions) | 879.00 | 879.00 | | 879.00 |
UL Receivables related to investments | 275 056.00 | | | 275 056.00 |
UP Loans | 225 250.00 | | | 225 250.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VS Prepaid expenses | 2 496.00 | | | 2 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 515 913.00 | 15 606.00 | 500 307.00 | 515 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 978.00 | 6 978.00 | | 6 978.00 |
