| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 247.00 | 1 247.00 | | 1 247.00 |
BJ TOTAL (I) | 315 308.00 | 1 247.00 | 314 061.00 | 315 308.00 |
BZ Other receivables | 407 827.00 | | 407 827.00 | 407 827.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 6 868.00 | | 6 868.00 | 6 868.00 |
CJ TOTAL (II) | 514 696.00 | | 514 696.00 | 514 696.00 |
CO Grand total (0 to V) | 830 005.00 | 1 247.00 | 828 757.00 | 830 005.00 |
CU Other investments | 314 061.00 | | 314 061.00 | 314 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 430.00 | | | 12 430.00 |
DB Share, merger, contribution premiums, etc. | 306 031.00 | | | 306 031.00 |
DD Legal reserve (1) | 1 243.00 | | | 1 243.00 |
DG Other reserves | 370 252.00 | | | 370 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -110 156.00 | | | -110 156.00 |
DL TOTAL (I) | 579 799.00 | | | 579 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 475.00 | | | 207 475.00 |
DX Trade payables and related accounts | 4 480.00 | | | 4 480.00 |
DY Tax and social security liabilities | 37 003.00 | | | 37 003.00 |
EC TOTAL (IV) | 248 958.00 | | | 248 958.00 |
EE Grand total (I to V) | 828 757.00 | | | 828 757.00 |
EG Accrued income and payables due within one year | 248 958.00 | | | 248 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 567.00 | |
GF Total Operating Expenses (II) | | | 5 567.00 | |
GG - OPERATING RESULT (I - II) | | | -5 567.00 | |
GL Other interest and similar income | | | 6 584.00 | |
GO Net income from sales of marketable securities | | | 268.00 | |
GP Total financial income (V) | | | 6 852.00 | |
GR Interest and similar expenses | | | 80 565.00 | |
GU Total financial expenses (VI) | | | 80 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -73 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -79 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 30 876.00 | | | 30 876.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 852.00 | | | 6 852.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 009.00 | | | 117 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -110 156.00 | | | -110 156.00 |
| |
| 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 | 315 308.00 | | | 315 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 314 061.00 | |
I4 DECREASES Grand Total | | | 315 308.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 247.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 247.00 | | | 1 247.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 314 061.00 | | | 314 061.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 247.00 | | | 1 247.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 247.00 | | | 1 247.00 |
| |
| 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 | 4 480.00 | 4 480.00 | | 4 480.00 |
8E Income Taxes | 37 003.00 | 37 003.00 | | 37 003.00 |
VB VAT | 712.00 | | | 712.00 |
VC Group and associates | 403 145.00 | | | 403 145.00 |
VI Group and Associates | 207 475.00 | 207 475.00 | | 207 475.00 |
VM Income taxes | 3 970.00 | | | 3 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 407 827.00 | 407 827.00 | | 407 827.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 248 958.00 | 248 958.00 | | 248 958.00 |
