| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 263.00 | 1 263.00 | | 1 263.00 |
BD Other fixed assets | 17 000.00 | | 17 000.00 | 17 000.00 |
BJ TOTAL (I) | 19 273.00 | 1 263.00 | 18 010.00 | 19 273.00 |
BZ Other receivables | 171 607.00 | | 171 607.00 | 171 607.00 |
CF Cash and cash equivalents | 110 774.00 | | 110 774.00 | 110 774.00 |
CJ TOTAL (II) | 282 381.00 | | 282 381.00 | 282 381.00 |
CO Grand total (0 to V) | 301 654.00 | 1 263.00 | 300 391.00 | 301 654.00 |
CS Evaluated investments - equity method | 1 010.00 | | 1 010.00 | 1 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 273 323.00 | 275 625.00 | | 273 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 786.00 | -2 302.00 | | 786.00 |
DL TOTAL (I) | 291 709.00 | 290 923.00 | | 291 709.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 192.00 | 231 022.00 | | 8 192.00 |
DX Trade payables and related accounts | 490.00 | 160.00 | | 490.00 |
EC TOTAL (IV) | 8 682.00 | 231 182.00 | | 8 682.00 |
EE Grand total (I to V) | 300 391.00 | 522 105.00 | | 300 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2 025.00 | |
FR Total operating income (I) | | | 2 025.00 | |
FW Other purchases and external expenses | | | 2 014.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
GE Other Expenses | | | 266.00 | |
GF Total Operating Expenses (II) | | | 2 855.00 | |
GG - OPERATING RESULT (I - II) | | | -831.00 | |
GP Total financial income (V) | | | 1 738.00 | |
GU Total financial expenses (VI) | | | 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 786.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 763.00 | 2 422.00 | | 3 763.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 977.00 | 4 724.00 | | 2 977.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 786.00 | -2 302.00 | | 786.00 |
| |
| 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 | 19 263.00 | | 10.00 | 19 263.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 010.00 | |
I4 DECREASES Grand Total | | | 19 273.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 263.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 263.00 | | | 1 263.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 000.00 | | 10.00 | 18 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 263.00 | | | 1 263.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 263.00 | | | 1 263.00 |
| |
| 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 | 490.00 | 490.00 | | 490.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 192.00 | 8 192.00 | | 8 192.00 |
UX Other trade receivables | 171 607.00 | 171 607.00 | | 171 607.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 171 607.00 | 171 607.00 | | 171 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 682.00 | 8 682.00 | | 8 682.00 |
