| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 715.00 | 3 715.00 | | 3 715.00 |
BJ TOTAL (I) | 7 596 917.00 | 3 715.00 | 7 593 202.00 | 7 596 917.00 |
BZ Other receivables | 46 666.00 | | 46 666.00 | 46 666.00 |
CD Marketable securities | 512 051.00 | | 512 051.00 | 512 051.00 |
CF Cash and cash equivalents | 4 981.00 | | 4 981.00 | 4 981.00 |
CJ TOTAL (II) | 563 698.00 | | 563 698.00 | 563 698.00 |
CO Grand total (0 to V) | 8 160 615.00 | 3 715.00 | 8 156 900.00 | 8 160 615.00 |
CU Other investments | 7 593 202.00 | | 7 593 202.00 | 7 593 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 604 586.00 | 7 604 586.00 | | 7 604 586.00 |
DD Legal reserve (1) | 192 126.00 | 192 126.00 | | 192 126.00 |
DG Other reserves | 329 863.00 | 363 890.00 | | 329 863.00 |
DH Retained earnings | | 1 275.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 492.00 | -35 301.00 | | -28 492.00 |
DL TOTAL (I) | 8 098 084.00 | 8 126 576.00 | | 8 098 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 512.00 | | | 512.00 |
DX Trade payables and related accounts | 26 957.00 | 12 319.00 | | 26 957.00 |
DY Tax and social security liabilities | 31 347.00 | 819.00 | | 31 347.00 |
EA Other liabilities | | 6 482.00 | | |
EC TOTAL (IV) | 58 816.00 | 19 620.00 | | 58 816.00 |
EE Grand total (I to V) | 8 156 900.00 | 8 146 196.00 | | 8 156 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 4 256.00 | |
FX Taxes, duties, and similar payments | | | 28 490.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 128.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 32 875.00 | |
GG - OPERATING RESULT (I - II) | | | -32 875.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 382.00 | | | 4 382.00 |
HD Total exceptional income (VII) | 4 382.00 | | | 4 382.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 382.00 | | | 4 382.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 382.00 | 16 752.00 | | 4 382.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 875.00 | 52 053.00 | | 32 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 492.00 | -35 301.00 | | -28 492.00 |
| |
| 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 | 7 596 917.00 | | | 7 596 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 593 202.00 | |
I4 DECREASES Grand Total | | | 7 596 917.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 715.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 715.00 | | | 3 715.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 593 202.00 | | | 7 593 202.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 715.00 | | | 3 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 715.00 | | | 3 715.00 |
| |
| 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 | 28 957.00 | 28 957.00 | | 28 957.00 |
VC Group and associates | 2.00 | | | 2.00 |
VI Group and Associates | 2 100.00 | 2 100.00 | | 2 100.00 |
VN Other taxes, similar payments | 29 667.00 | | | 29 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 760.00 | 29 760.00 | | 29 760.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 997.00 | | | 16 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 666.00 | 46 666.00 | | 46 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 817.00 | 60 817.00 | | 60 817.00 |
