| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 680.00 | 15 680.00 | | 15 680.00 |
AT Other tangible assets | 5 243.00 | 2 993.00 | 2 250.00 | 5 243.00 |
BJ TOTAL (I) | 600 255.00 | 38 673.00 | 561 582.00 | 600 255.00 |
BZ Other receivables | 214 619.00 | 106 197.00 | 108 422.00 | 214 619.00 |
CF Cash and cash equivalents | 38 935.00 | | 38 935.00 | 38 935.00 |
CH Prepaid expenses | 683.00 | | 683.00 | 683.00 |
CJ TOTAL (II) | 254 237.00 | 106 197.00 | 148 040.00 | 254 237.00 |
CO Grand total (0 to V) | 854 493.00 | 144 870.00 | 709 623.00 | 854 493.00 |
CU Other investments | 579 332.00 | 20 000.00 | 559 332.00 | 579 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 50 000.00 | | | 50 000.00 |
DH Retained earnings | -82 609.00 | | | -82 609.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 665.00 | | | 10 665.00 |
DL TOTAL (I) | 478 055.00 | | | 478 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224 498.00 | | | 224 498.00 |
DX Trade payables and related accounts | 3 498.00 | | | 3 498.00 |
DY Tax and social security liabilities | 3 019.00 | | | 3 019.00 |
EA Other liabilities | 552.00 | | | 552.00 |
EC TOTAL (IV) | 231 568.00 | | | 231 568.00 |
EE Grand total (I to V) | 709 623.00 | | | 709 623.00 |
EG Accrued income and payables due within one year | 231 568.00 | | | 231 568.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 99 999.00 | |
FQ Other income | | | 940.00 | |
FR Total operating income (I) | | | 100 940.00 | |
FW Other purchases and external expenses | | | 22 078.00 | |
FX Taxes, duties, and similar payments | | | 87.00 | |
FY Salaries and Wages | | | 22 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 310.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 99 999.00 | |
GE Other Expenses | | | 3 519.00 | |
GF Total Operating Expenses (II) | | | 149 439.00 | |
GG - OPERATING RESULT (I - II) | | | -48 498.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 65 000.00 | |
GP Total financial income (V) | | | 65 000.00 | |
GR Interest and similar expenses | | | 2 612.00 | |
GU Total financial expenses (VI) | | | 2 612.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 62 387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 888.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 223.00 | | | 3 223.00 |
HH Total exceptional expenses (VIII) | 3 223.00 | | | 3 223.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 223.00 | | | -3 223.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 940.00 | | | 165 940.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 275.00 | | | 155 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 665.00 | | | 10 665.00 |
| |
| 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 | 600 256.00 | | | 600 256.00 |
I3 DECREASES Total Financial Fixed Assets | | | 579 332.00 | |
I4 DECREASES Grand Total | | | 600 256.00 | |
IO DECREASES Total including other intangible assets | | | 15 680.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 243.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 680.00 | | | 15 680.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 243.00 | | | 5 243.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 579 332.00 | | | 579 332.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 362.00 | 1 311.00 | | 17 362.00 |
PE DEPRECIATION Total including other intangible assets | 15 680.00 | | | 15 680.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 682.00 | 1 311.00 | | 1 682.00 |
| |
| 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 | 3 498.00 | 3 498.00 | | 3 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 225 051.00 | 225 051.00 | | 225 051.00 |
VP Miscellaneous | 214 619.00 | 214 619.00 | | 214 619.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 019.00 | 3 019.00 | | 3 019.00 |
VS Prepaid expenses | 684.00 | 684.00 | | 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 303.00 | 215 303.00 | | 215 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 231 568.00 | 231 568.00 | | 231 568.00 |
