| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 4 575.00 | | 4 575.00 | 4 575.00 |
BJ TOTAL (I) | 600 635.00 | 205 038.00 | 395 597.00 | 600 635.00 |
BZ Other receivables | 55 097.00 | | 55 097.00 | 55 097.00 |
CF Cash and cash equivalents | 962 432.00 | | 962 432.00 | 962 432.00 |
CJ TOTAL (II) | 1 017 529.00 | | 1 017 529.00 | 1 017 529.00 |
CO Grand total (0 to V) | 1 618 164.00 | 205 038.00 | 1 413 126.00 | 1 618 164.00 |
CU Other investments | 596 060.00 | 205 038.00 | 391 022.00 | 596 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 909 525.00 | 450 000.00 | | 909 525.00 |
DB Share, merger, contribution premiums, etc. | 333 089.00 | 76 000.00 | | 333 089.00 |
DD Legal reserve (1) | 45 000.00 | 45 000.00 | | 45 000.00 |
DG Other reserves | 153 438.00 | 153 438.00 | | 153 438.00 |
DH Retained earnings | -22 673.00 | 31 000.00 | | -22 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 831.00 | -53 673.00 | | -12 831.00 |
DL TOTAL (I) | 1 405 548.00 | 701 765.00 | | 1 405 548.00 |
DX Trade payables and related accounts | 7 577.00 | 7 800.00 | | 7 577.00 |
EC TOTAL (IV) | 7 577.00 | 7 800.00 | | 7 577.00 |
EE Grand total (I to V) | 1 413 126.00 | 709 565.00 | | 1 413 126.00 |
EG Accrued income and payables due within one year | 7 577.00 | 7 800.00 | | 7 577.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 291.00 | |
FX Taxes, duties, and similar payments | | | 165.00 | |
GF Total Operating Expenses (II) | | | 15 456.00 | |
GG - OPERATING RESULT (I - II) | | | -15 456.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 727.00 | |
GM Reversals of provisions and transfers of expenses | | | 71 901.00 | |
GP Total financial income (V) | | | 72 628.00 | |
GQ Financial allocations to depreciation and provisions | | | 70 000.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 70 002.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 626.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 831.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 49 986.00 | | |
HH Total exceptional expenses (VIII) | | 49 986.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -49 986.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 628.00 | 105 600.00 | | 72 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 458.00 | 159 273.00 | | 85 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 831.00 | -53 673.00 | | -12 831.00 |
| |
| 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 | 600 635.00 | | | 600 635.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 635.00 | |
I4 DECREASES Grand Total | | | 600 635.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 600 635.00 | | | 600 635.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 151 904.00 | 70 000.00 | 16 866.00 | 151 904.00 |
7C Grand total | 151 904.00 | 70 000.00 | 16 866.00 | 151 904.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 70 000.00 | 16 866.00 | |
| |
| 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 | 7 577.00 | 7 577.00 | | 7 577.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 097.00 | | | 55 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 097.00 | 55 097.00 | | 55 097.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 577.00 | 7 577.00 | | 7 577.00 |
