| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 188.00 | 5.00 | 183.00 | 188.00 |
AT Other tangible assets | 1 150.00 | 33.00 | 1 117.00 | 1 150.00 |
BF Loans | 1 326 562.00 | | 1 326 562.00 | 1 326 562.00 |
BJ TOTAL (I) | 1 327 900.00 | 38.00 | 1 327 861.00 | 1 327 900.00 |
BZ Other receivables | 1 313 263.00 | | 1 313 263.00 | 1 313 263.00 |
CF Cash and cash equivalents | 5 077 049.00 | | 5 077 049.00 | 5 077 049.00 |
CJ TOTAL (II) | 6 390 312.00 | | 6 390 312.00 | 6 390 312.00 |
CO Grand total (0 to V) | 7 718 212.00 | 38.00 | 7 718 173.00 | 7 718 212.00 |
CP Shares due in less than one year | 26 562.00 | | | 26 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 835 000.00 | | | 7 835 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -135 478.00 | | | -135 478.00 |
DL TOTAL (I) | 7 699 522.00 | | | 7 699 522.00 |
DX Trade payables and related accounts | 2 010.00 | | | 2 010.00 |
DY Tax and social security liabilities | 16 641.00 | | | 16 641.00 |
EC TOTAL (IV) | 18 651.00 | | | 18 651.00 |
EE Grand total (I to V) | 7 718 173.00 | | | 7 718 173.00 |
EG Accrued income and payables due within one year | 18 651.00 | | | 18 651.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 24.00 | |
FW Other purchases and external expenses | | | 63 952.00 | |
FX Taxes, duties, and similar payments | | | 1 748.00 | |
FY Salaries and Wages | | | 70 000.00 | |
FZ Social Security Contributions | | | 28 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38.00 | |
GE Other Expenses | | | 55.00 | |
GF Total Operating Expenses (II) | | | 164 720.00 | |
GG - OPERATING RESULT (I - II) | | | -164 696.00 | |
GK Income from other securities and fixed asset receivables | | | 26 562.00 | |
GL Other interest and similar income | | | 2 657.00 | |
GP Total financial income (V) | | | 29 218.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 218.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 7 834 260.00 | | | 7 834 260.00 |
HD Total exceptional income (VII) | 7 834 260.00 | | | 7 834 260.00 |
HF Exceptional expenses on capital transactions | 7 834 260.00 | | | 7 834 260.00 |
HH Total exceptional expenses (VIII) | 7 834 260.00 | | | 7 834 260.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 863 502.00 | | | 7 863 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 998 980.00 | | | 7 998 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -135 478.00 | | | -135 478.00 |
| |
| 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 | | | 9 162 159.00 | |
I3 DECREASES Total Financial Fixed Assets | | 7 834 260.00 | 1 326 561.00 | |
I4 DECREASES Grand Total | | 7 834 260.00 | 1 327 899.00 | |
IO DECREASES Total including other intangible assets | | | 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 150.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 188.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 160 821.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 38.00 | | |
PE DEPRECIATION Total including other intangible assets | | 5.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 33.00 | | |
| |
| 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 | 2 010.00 | 2 010.00 | | 2 010.00 |
8C Staff and Related Accounts | 7 769.00 | 7 769.00 | | 7 769.00 |
8D Social Security and Other Social Organizations | 7 707.00 | 7 707.00 | | 7 707.00 |
UP Loans | 1 326 561.00 | 26 561.00 | | 1 326 561.00 |
VB VAT | 13 263.00 | | | 13 263.00 |
VC Group and associates | 1 300 000.00 | | | 1 300 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 164.00 | 1 164.00 | | 1 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 639 824.00 | 1 339 824.00 | 1 300 000.00 | 2 639 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 651.00 | 18 651.00 | | 18 651.00 |
