| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 499.00 | 1 499.00 | | 1 499.00 |
BJ TOTAL (I) | 1 499.00 | 1 499.00 | | 1 499.00 |
BZ Other receivables | 1 577 681.00 | | 1 577 681.00 | 1 577 681.00 |
CD Marketable securities | 9 854.00 | 661.00 | 9 193.00 | 9 854.00 |
CF Cash and cash equivalents | 108 330.00 | | 108 330.00 | 108 330.00 |
CJ TOTAL (II) | 1 695 866.00 | 661.00 | 1 695 204.00 | 1 695 866.00 |
CO Grand total (0 to V) | 1 697 365.00 | 2 160.00 | 1 695 204.00 | 1 697 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 737 310.00 | 1 737 310.00 | | 1 737 310.00 |
DH Retained earnings | -37 571.00 | -15 046.00 | | -37 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 830.00 | -22 525.00 | | -36 830.00 |
DL TOTAL (I) | 1 662 909.00 | 1 699 739.00 | | 1 662 909.00 |
DX Trade payables and related accounts | 32 296.00 | 30 722.00 | | 32 296.00 |
EC TOTAL (IV) | 32 296.00 | 30 722.00 | | 32 296.00 |
EE Grand total (I to V) | 1 695 204.00 | 1 730 460.00 | | 1 695 204.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 37 686.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 37 735.00 | |
GG - OPERATING RESULT (I - II) | | | -37 735.00 | |
GL Other interest and similar income | | | 1 671.00 | |
GN Positive exchange differences | | | 428.00 | |
GO Net income from sales of marketable securities | | | 8 229.00 | |
GP Total financial income (V) | | | 10 328.00 | |
GQ Financial allocations to depreciation and provisions | | | 661.00 | |
GS Negative differences of foreign exchange | | | 261.00 | |
GT Net expenses on sales of marketable securities | | | 8 501.00 | |
GU Total financial expenses (VI) | | | 9 424.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 905.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 328.00 | 12 536.00 | | 10 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 159.00 | 35 061.00 | | 47 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 830.00 | -22 525.00 | | -36 830.00 |
| |
| 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 | 1 499.00 | | | 1 499.00 |
I4 DECREASES Grand Total | | | 1 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 499.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 499.00 | | | 1 499.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 499.00 | | | 1 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 499.00 | | | 1 499.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
02 aucun libellé | 8.00 | | | 8.00 |
6X Other provisions for depreciation | | 3 749.00 | 3 088.00 | |
7B Total provisions for depreciation | | 3 749.00 | 3 088.00 | |
7C Grand total | | 3 749.00 | 3 088.00 | |
UG - Financial | | 3 749.00 | 3 088.00 | |
| |
| 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 | 32 296.00 | 32 296.00 | | 32 296.00 |
VC Group and associates | 1 528 778.00 | | | 1 528 778.00 |
VN Other taxes, similar payments | 46 500.00 | | | 46 500.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 404.00 | | | 2 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 577 681.00 | 1 577 681.00 | | 1 577 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 296.00 | 32 296.00 | | 32 296.00 |
