| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 20 319.00 | | 20 319.00 | 20 319.00 |
BJ TOTAL (I) | 1 320 319.00 | 368 240.00 | 952 079.00 | 1 320 319.00 |
BZ Other receivables | 10 984.00 | | 10 984.00 | 10 984.00 |
CF Cash and cash equivalents | 24 519.00 | | 24 519.00 | 24 519.00 |
CJ TOTAL (II) | 35 503.00 | | 35 503.00 | 35 503.00 |
CO Grand total (0 to V) | 1 355 823.00 | 368 240.00 | 987 583.00 | 1 355 823.00 |
CU Other investments | 1 300 000.00 | 368 240.00 | 931 760.00 | 1 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 300 000.00 | | | 1 300 000.00 |
DD Legal reserve (1) | 2 299.00 | | | 2 299.00 |
DG Other reserves | 43 684.00 | | | 43 684.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -370 320.00 | | | -370 320.00 |
DL TOTAL (I) | 975 663.00 | | | 975 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 984.00 | | | 10 984.00 |
DX Trade payables and related accounts | 936.00 | | | 936.00 |
EC TOTAL (IV) | 11 923.00 | | | 11 923.00 |
EE Grand total (I to V) | 987 583.00 | | | 987 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 442.00 | |
GF Total Operating Expenses (II) | | | 2 442.00 | |
GG - OPERATING RESULT (I - II) | | | -2 442.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 312.00 | |
GL Other interest and similar income | | | 49.00 | |
GP Total financial income (V) | | | 362.00 | |
GQ Financial allocations to depreciation and provisions | | | 368 240.00 | |
GU Total financial expenses (VI) | | | 368 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -367 878.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -370 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 362.00 | | | 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 370 682.00 | | | 370 682.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -370 320.00 | | | -370 320.00 |
| |
| 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 | 1 320 007.00 | | 312.00 | 1 320 007.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 320 319.00 | |
I4 DECREASES Grand Total | | | 1 320 319.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 320 007.00 | | 312.00 | 1 320 007.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 368 240.00 | | |
7C Grand total | | 368 240.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 368 240.00 | | |
| |
| 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 | 936.00 | 936.00 | | 936.00 |
UL Receivables related to investments | 20 319.00 | | 20 319.00 | 20 319.00 |
VI Group and Associates | 10 984.00 | 10 984.00 | | 10 984.00 |
VM Income taxes | 10 984.00 | 10 984.00 | | 10 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 303.00 | 10 984.00 | 20 319.00 | 31 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 920.00 | 11 920.00 | | 11 920.00 |
