| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 1 511 955.00 | 1 221 174.00 | 290 781.00 | 1 511 955.00 |
BZ Other receivables | 562.00 | | 562.00 | 562.00 |
CF Cash and cash equivalents | 184 883.00 | | 184 883.00 | 184 883.00 |
CJ TOTAL (II) | 185 445.00 | | 185 445.00 | 185 445.00 |
CO Grand total (0 to V) | 1 697 400.00 | 1 221 174.00 | 476 226.00 | 1 697 400.00 |
CP Shares due in less than one year | 50.00 | | | 50.00 |
CU Other investments | 1 511 855.00 | 1 221 174.00 | 290 681.00 | 1 511 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 139 959.00 | 139 959.00 | | 139 959.00 |
DD Legal reserve (1) | 13 996.00 | 13 996.00 | | 13 996.00 |
DH Retained earnings | 342 460.00 | 406 828.00 | | 342 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 251.00 | -64 368.00 | | -38 251.00 |
DL TOTAL (I) | 458 164.00 | 496 415.00 | | 458 164.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | 1.00 | | 1.00 |
DX Trade payables and related accounts | 18 062.00 | 16 119.00 | | 18 062.00 |
EC TOTAL (IV) | 18 063.00 | 16 120.00 | | 18 063.00 |
EE Grand total (I to V) | 476 226.00 | 512 535.00 | | 476 226.00 |
EG Accrued income and payables due within one year | 18 063.00 | 16 120.00 | | 18 063.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 27 755.00 | |
GF Total Operating Expenses (II) | | | 27 755.00 | |
GG - OPERATING RESULT (I - II) | | | -27 755.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | 10 496.00 | |
GU Total financial expenses (VI) | | | 10 496.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 496.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 109 003.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 251.00 | 173 371.00 | | 38 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 251.00 | -64 368.00 | | -38 251.00 |
| |
| 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 | 1 511 955.00 | | | 1 511 955.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 511 955.00 | |
I4 DECREASES Grand Total | | | 1 511 955.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 511 955.00 | | | 1 511 955.00 |
| |
| 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 | 18 062.00 | 18 062.00 | | 18 062.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UT Other financial assets | 100.00 | 50.00 | | 100.00 |
VP Miscellaneous | 562.00 | | | 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 662.00 | 612.00 | 50.00 | 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 063.00 | 18 063.00 | | 18 063.00 |
