| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 420.00 | 2 420.00 | | 2 420.00 |
AT Other tangible assets | 3 971.00 | 3 264.00 | 708.00 | 3 971.00 |
BB Receivables related to investments | 45 849.00 | | 45 849.00 | 45 849.00 |
BJ TOTAL (I) | 580 452.00 | 72 008.00 | 508 444.00 | 580 452.00 |
BZ Other receivables | | | | |
CD Marketable securities | 80 000.00 | | 80 000.00 | 80 000.00 |
CF Cash and cash equivalents | 7 897.00 | | 7 897.00 | 7 897.00 |
CJ TOTAL (II) | 87 897.00 | | 87 897.00 | 87 897.00 |
CO Grand total (0 to V) | 668 349.00 | 72 008.00 | 596 341.00 | 668 349.00 |
CU Other investments | 528 212.00 | 66 324.00 | 461 888.00 | 528 212.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 525 000.00 | 525 000.00 | | 525 000.00 |
DD Legal reserve (1) | 5 406.00 | 5 406.00 | | 5 406.00 |
DH Retained earnings | -73 240.00 | -80 400.00 | | -73 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 137 137.00 | 7 160.00 | | 137 137.00 |
DL TOTAL (I) | 594 303.00 | 457 166.00 | | 594 303.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 012.00 | 1 012.00 | | 1 012.00 |
DX Trade payables and related accounts | 854.00 | 1 834.00 | | 854.00 |
DY Tax and social security liabilities | 172.00 | | | 172.00 |
EC TOTAL (IV) | 2 038.00 | 2 846.00 | | 2 038.00 |
EE Grand total (I to V) | 596 341.00 | 460 012.00 | | 596 341.00 |
EG Accrued income and payables due within one year | 2 038.00 | 2 846.00 | | 2 038.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 357.00 | |
FZ Social Security Contributions | | | 1 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 401.00 | |
GF Total Operating Expenses (II) | | | 4 943.00 | |
GG - OPERATING RESULT (I - II) | | | -4 943.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60.00 | |
GK Income from other securities and fixed asset receivables | | | 37 338.00 | |
GL Other interest and similar income | | | 748.00 | |
GM Reversals of provisions and transfers of expenses | | | 104 000.00 | |
GP Total financial income (V) | | | 142 146.00 | |
GQ Financial allocations to depreciation and provisions | | | 51.00 | |
GU Total financial expenses (VI) | | | 51.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 142 095.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 157.00 | | | 157.00 |
HD Total exceptional income (VII) | 157.00 | | | 157.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 157.00 | | | 157.00 |
HK Income tax | 172.00 | | | 172.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 303.00 | 10 824.00 | | 142 303.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 166.00 | 3 664.00 | | 5 166.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 137 137.00 | 7 160.00 | | 137 137.00 |
| |
| 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 | 578 297.00 | | 1 407.00 | 578 297.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 420.00 | | | 2 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 573 312.00 | |
I4 DECREASES Grand Total | | | 579 704.00 | |
IO DECREASES Total including other intangible assets | | | 2 420.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 971.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 172.00 | | 800.00 | 3 172.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 572 705.00 | | 607.00 | 572 705.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 556.00 | 452.00 | | 5 556.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 420.00 | | | 2 420.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 136.00 | 452.00 | | 3 136.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 170 273.00 | 51.00 | 104 000.00 | 170 273.00 |
7C Grand total | 170 273.00 | 51.00 | 104 000.00 | 170 273.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 51.00 | 104 000.00 | |
| |
| 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 | 854.00 | 854.00 | | 854.00 |
8E Income Taxes | 172.00 | 172.00 | | 172.00 |
UL Receivables related to investments | 45 849.00 | 45 849.00 | | 45 849.00 |
VI Group and Associates | 1 012.00 | 1 012.00 | | 1 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 849.00 | 45 849.00 | | 45 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 038.00 | 2 038.00 | | 2 038.00 |
