| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 1.00 | |
BJ TOTAL (I) | 8 025.00 | | 8 025.00 | 8 025.00 |
BZ Other receivables | 41 242.00 | | 41 242.00 | 41 242.00 |
CF Cash and cash equivalents | 16 273.00 | | 16 273.00 | 16 273.00 |
CJ TOTAL (II) | 57 515.00 | | 57 515.00 | 57 515.00 |
CO Grand total (0 to V) | 65 540.00 | | 65 540.00 | 65 540.00 |
CU Other investments | 8 025.00 | | 8 025.00 | 8 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 14 744.00 | 8 688.00 | | 14 744.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 645.00 | 6 056.00 | | 5 645.00 |
DL TOTAL (I) | 21 489.00 | 15 844.00 | | 21 489.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 464.00 | 40 030.00 | | 38 464.00 |
DX Trade payables and related accounts | 4 749.00 | 5 851.00 | | 4 749.00 |
DY Tax and social security liabilities | 214.00 | 215.00 | | 214.00 |
EA Other liabilities | 625.00 | 1 543.00 | | 625.00 |
EC TOTAL (IV) | 44 052.00 | 47 639.00 | | 44 052.00 |
EE Grand total (I to V) | 65 540.00 | 63 483.00 | | 65 540.00 |
EI Including equity loans | 38 464.00 | | | 38 464.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 481.00 | |
FX Taxes, duties, and similar payments | | | 482.00 | |
FZ Social Security Contributions | | | 1 035.00 | |
GF Total Operating Expenses (II) | | | 3 998.00 | |
GG - OPERATING RESULT (I - II) | | | -3 998.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 500.00 | |
GL Other interest and similar income | | | 704.00 | |
GP Total financial income (V) | | | 10 204.00 | |
GR Interest and similar expenses | | | 566.00 | |
GU Total financial expenses (VI) | | | 566.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 641.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | | | 4.00 |
HD Total exceptional income (VII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 208.00 | 10 547.00 | | 10 208.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 564.00 | 4 491.00 | | 4 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 645.00 | 6 056.00 | | 5 645.00 |
| |
| 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 | 8 025.00 | | | 8 025.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 025.00 | |
I4 DECREASES Grand Total | | | 8 025.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 025.00 | | | 8 025.00 |
| |
| 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 | 4 749.00 | 4 749.00 | | 4 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 625.00 | 625.00 | | 625.00 |
VC Group and associates | 40 644.00 | 40 644.00 | | 40 644.00 |
VI Group and Associates | 38 464.00 | 38 464.00 | | 38 464.00 |
VQ Other Taxes, Duties, and Similar Debts | 214.00 | 214.00 | | 214.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 597.00 | 597.00 | | 597.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 242.00 | 41 242.00 | | 41 242.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 052.00 | 44 052.00 | | 44 052.00 |
