| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 079.00 | 8 030.00 | 2 049.00 | 10 079.00 |
BB Receivables related to investments | 3 110.00 | | 3 110.00 | 3 110.00 |
BD Other fixed assets | 840 001.00 | | 840 001.00 | 840 001.00 |
BJ TOTAL (I) | 952 024.00 | 84 030.00 | 867 993.00 | 952 024.00 |
BZ Other receivables | 2 439.00 | | 2 439.00 | 2 439.00 |
CF Cash and cash equivalents | 183 630.00 | | 183 630.00 | 183 630.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 186 069.00 | | 186 069.00 | 186 069.00 |
CO Grand total (0 to V) | 1 138 093.00 | 84 030.00 | 1 054 063.00 | 1 138 093.00 |
CU Other investments | 98 832.00 | 76 000.00 | 22 832.00 | 98 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 382 440.00 | 382 440.00 | | 382 440.00 |
DD Legal reserve (1) | 56 511.00 | 56 511.00 | | 56 511.00 |
DG Other reserves | 830 831.00 | 827 272.00 | | 830 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -225 051.00 | 3 558.00 | | -225 051.00 |
DL TOTAL (I) | 1 044 730.00 | 1 269 782.00 | | 1 044 730.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 732.00 | 10 345.00 | | 5 732.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
DY Tax and social security liabilities | | 5 011.00 | | |
DZ Fixed asset liabilities and related accounts | | 14 400.00 | | |
EC TOTAL (IV) | 9 332.00 | 33 356.00 | | 9 332.00 |
EE Grand total (I to V) | 1 054 063.00 | 1 303 139.00 | | 1 054 063.00 |
EI Including equity loans | 5 732.00 | | | 5 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 000.00 | |
FJ Net sales | | | 12 000.00 | |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 29 372.00 | |
FY Salaries and Wages | | | 12 000.00 | |
GB Operating Expenses - Provisions | | | 832.00 | |
GF Total Operating Expenses (II) | | | 42 204.00 | |
GG - OPERATING RESULT (I - II) | | | -30 204.00 | |
GP Total financial income (V) | | | 30 152.00 | |
GU Total financial expenses (VI) | | | 76 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -76 052.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 149 000.00 | | | 149 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -148 999.00 | | | -148 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 152.00 | 53 763.00 | | 42 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 204.00 | 50 204.00 | | 267 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -225 051.00 | 3 558.00 | | -225 051.00 |
| |
| 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 | 1 070 872.00 | | 30 152.00 | 1 070 872.00 |
I3 DECREASES Total Financial Fixed Assets | | 149 000.00 | 941 944.00 | |
I4 DECREASES Grand Total | | 149 000.00 | 952 024.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 080.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 080.00 | | | 10 080.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 060 792.00 | | 30 152.00 | 1 060 792.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 198.00 | 832.00 | | 7 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 196.00 | 832.00 | | 7 196.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 76 000.00 | | |
7C Grand total | | 76 000.00 | | |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
UL Receivables related to investments | 3 111.00 | 2 319.00 | 792.00 | 3 111.00 |
VB VAT | 2 439.00 | 2 439.00 | | 2 439.00 |
VI Group and Associates | 5 733.00 | 5 733.00 | | 5 733.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 550.00 | 4 758.00 | 792.00 | 5 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 333.00 | 9 333.00 | | 9 333.00 |
