| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 25 900.00 | | 25 900.00 | 25 900.00 |
BD Other fixed assets | | 12 950.00 | -12 950.00 | |
BJ TOTAL (I) | 378 180.00 | 207 840.00 | 170 340.00 | 378 180.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 12 323.00 | | 12 323.00 | 12 323.00 |
CF Cash and cash equivalents | 162 592.00 | | 162 592.00 | 162 592.00 |
CJ TOTAL (II) | 178 515.00 | | 178 515.00 | 178 515.00 |
CO Grand total (0 to V) | 556 695.00 | 207 840.00 | 348 855.00 | 556 695.00 |
CU Other investments | 352 280.00 | 194 890.00 | 157 390.00 | 352 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 445 250.00 | 445 250.00 | | 445 250.00 |
DD Legal reserve (1) | 3 459.00 | 3 459.00 | | 3 459.00 |
DG Other reserves | 297 891.00 | 297 891.00 | | 297 891.00 |
DH Retained earnings | -396 688.00 | -405 288.00 | | -396 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 681.00 | 8 599.00 | | -4 681.00 |
DL TOTAL (I) | 345 231.00 | 349 912.00 | | 345 231.00 |
DX Trade payables and related accounts | 3 024.00 | 3 240.00 | | 3 024.00 |
DY Tax and social security liabilities | 600.00 | 1 000.00 | | 600.00 |
EC TOTAL (IV) | 3 624.00 | 4 240.00 | | 3 624.00 |
EE Grand total (I to V) | 348 855.00 | 354 152.00 | | 348 855.00 |
EG Accrued income and payables due within one year | 3 624.00 | 4 240.00 | | 3 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 3 000.00 | | 3 000.00 | 3 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 3 000.00 | |
FW Other purchases and external expenses | | | 7 551.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 627.00 | |
GG - OPERATING RESULT (I - II) | | | -4 627.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 681.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 64 285.00 | | |
HD Total exceptional income (VII) | | 64 285.00 | | |
HF Exceptional expenses on capital transactions | | 250 000.00 | | |
HH Total exceptional expenses (VIII) | | 250 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -185 715.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | 267 756.00 | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 681.00 | 259 157.00 | | 7 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 681.00 | 8 599.00 | | -4 681.00 |
| |
| 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 | 378 863.00 | | | 378 863.00 |
I3 DECREASES Total Financial Fixed Assets | | | 378 180.00 | |
I4 DECREASES Grand Total | | 683.00 | 378 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | 683.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 683.00 | | | 683.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 378 180.00 | | | 378 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 683.00 | | 683.00 | 683.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 683.00 | | 683.00 | 683.00 |
| |
| 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 | 3 024.00 | 3 024.00 | | 3 024.00 |
UL Receivables related to investments | 25 900.00 | | 25 900.00 | 25 900.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VP Miscellaneous | 12 323.00 | 12 323.00 | | 12 323.00 |
VQ Other Taxes, Duties, and Similar Debts | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 823.00 | 15 923.00 | 25 900.00 | 41 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 624.00 | 3 624.00 | | 3 624.00 |
