| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 387.00 | 387.00 | | 387.00 |
BJ TOTAL (I) | 387.00 | 387.00 | | 387.00 |
BZ Other receivables | 75 876.00 | 46 089.00 | 29 787.00 | 75 876.00 |
CD Marketable securities | 120 464.00 | | 120 464.00 | 120 464.00 |
CF Cash and cash equivalents | 64 804.00 | | 64 804.00 | 64 804.00 |
CH Prepaid expenses | 1 022.00 | | 1 022.00 | 1 022.00 |
CJ TOTAL (II) | 262 166.00 | 46 089.00 | 216 077.00 | 262 166.00 |
CO Grand total (0 to V) | 262 553.00 | 46 476.00 | 216 077.00 | 262 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 040.00 | 46 040.00 | | 46 040.00 |
DB Share, merger, contribution premiums, etc. | 915.00 | 915.00 | | 915.00 |
DD Legal reserve (1) | 4 604.00 | 4 604.00 | | 4 604.00 |
DG Other reserves | 272 628.00 | 272 628.00 | | 272 628.00 |
DH Retained earnings | -61 370.00 | -52 670.00 | | -61 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 653.00 | -8 700.00 | | -50 653.00 |
DL TOTAL (I) | 212 163.00 | 262 817.00 | | 212 163.00 |
DU Loans and Debts from Credit Institutions (3) | | 36.00 | | |
DX Trade payables and related accounts | 3 866.00 | 3 773.00 | | 3 866.00 |
EA Other liabilities | 47.00 | 47.00 | | 47.00 |
EC TOTAL (IV) | 3 913.00 | 3 856.00 | | 3 913.00 |
EE Grand total (I to V) | 216 076.00 | 266 673.00 | | 216 076.00 |
EG Accrued income and payables due within one year | 3 913.00 | 3 856.00 | | 3 913.00 |
| |
| 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 | | | 7 767.00 | |
FZ Social Security Contributions | | | 141.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 7 828.00 | |
GF Total Operating Expenses (II) | | | 15 736.00 | |
GG - OPERATING RESULT (I - II) | | | -15 736.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 34 917.00 | | | 34 917.00 |
HH Total exceptional expenses (VIII) | 34 917.00 | | | 34 917.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 917.00 | | | -34 917.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 653.00 | 8 700.00 | | 50 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 653.00 | -8 700.00 | | -50 653.00 |
| |
| 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 | 387.00 | | | 387.00 |
I4 DECREASES Grand Total | | | 387.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 387.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 387.00 | | | 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 387.00 | | | 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 387.00 | | | 387.00 |
| |
| 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 | 3 866.00 | 3 866.00 | | 3 866.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47.00 | 47.00 | | 47.00 |
VB VAT | 8 940.00 | | | 8 940.00 |
VM Income taxes | 9 301.00 | | | 9 301.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 635.00 | | | 57 635.00 |
VS Prepaid expenses | 1 022.00 | | | 1 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 898.00 | 76 898.00 | | 76 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 913.00 | 3 913.00 | | 3 913.00 |
