| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
014 Intangible Assets - Other | 16 644.00 | | 16 644.00 | 16 644.00 |
040 Financial Assets | 447 213.00 | | 447 213.00 | 447 213.00 |
044 Total Fixed Assets | 463 857.00 | | 463 857.00 | 463 857.00 |
068 Receivables – Trade and related accounts | | | | |
072 Receivables – Other | 433.00 | | 433.00 | 433.00 |
080 Sellable securities | 70 869.00 | 28 459.00 | 42 410.00 | 70 869.00 |
084 Cash | 3 685.00 | | 3 685.00 | 3 685.00 |
092 Prepaid expenses | 219.00 | | 219.00 | 219.00 |
096 Total Current Assets + Prepaid Expenses | 75 205.00 | 28 459.00 | 46 747.00 | 75 205.00 |
110 Total Assets | 539 062.00 | 28 459.00 | 510 603.00 | 539 062.00 |
120 Share or Individual Capital | | | 5 000.00 | |
134 Retained Earnings | | | -100 976.00 | |
136 Profit for the Year | | | 220 105.00 | |
142 Total Equity - Total I | | | 124 129.00 | |
156 Loans and similar debts | | | 266 047.00 | |
166 Suppliers and related accounts | | | 92 161.00 | |
169 Other debts including current accounts of partners for fiscal year N | | 27 867.00 | | |
172 Other debts | | | 28 267.00 | |
176 Total debts | | | 386 474.00 | |
180 Liabilities Total | | | 510 603.00 | |
182 Cost of fixed assets acquired or created during the financial year | | | 66 968.00 | |
195 Of which payables due in more than one year | | | 178 717.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
218 Production of services sold - France | 18 000.00 | 12 000.00 | | 18 000.00 |
230 Other income | 6 000.00 | 6 000.00 | | 6 000.00 |
232 Total operating income excluding VAT | 24 000.00 | 18 000.00 | | 24 000.00 |
242 Other external expenses | 4 380.00 | 4 666.00 | | 4 380.00 |
244 Taxes, duties and similar payments | 150.00 | | | 150.00 |
264 Total operating expenses | 4 530.00 | 4 666.00 | | 4 530.00 |
270 Operating profit | 19 470.00 | 13 334.00 | | 19 470.00 |
280 Financial income | 225 335.00 | 10 650.00 | | 225 335.00 |
294 Financial expenses | 24 700.00 | 22 154.00 | | 24 700.00 |
310 Profit or loss | 220 105.00 | 1 830.00 | | 220 105.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
482 INCREASES Financial Assets | 66 968.00 | | | 66 968.00 |
490 Total Fixed Assets (Gross Value) | 396 889.00 | | | 396 889.00 |
492 Total Fixed Assets (Increases) | 66 968.00 | | | 66 968.00 |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
374 Amount of VAT collected | 4 800.00 | | | 4 800.00 |
378 Amount of deductible VAT on goods and services | 319.00 | | | 319.00 |
662 INCREASES Provisions for depreciation – Other provisions for | 28 459.00 | | | 28 459.00 |
664 DECREASES in Impairment Provisions – Other Impairment Provisions | 13 533.00 | | | 13 533.00 |
682 INCREASES Total Statement of Provisions | 28 459.00 | | | 28 459.00 |
684 DECREASES in Total Provisions Statement | 13 533.00 | | | 13 533.00 |
