| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 480.00 | | 1 480.00 | 1 480.00 |
BZ Other receivables | 58 194.00 | 53 517.00 | 4 677.00 | 58 194.00 |
CF Cash and cash equivalents | 14 336.00 | | 14 336.00 | 14 336.00 |
CJ TOTAL (II) | 72 530.00 | 53 517.00 | 19 013.00 | 72 530.00 |
CO Grand total (0 to V) | 74 010.00 | 53 517.00 | 20 493.00 | 74 010.00 |
CR Shares due in more than one year | 53 517.00 | | | 53 517.00 |
CU Other investments | 1 480.00 | | 1 480.00 | 1 480.00 |
| |
| 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 | 26 751.00 | 22 594.00 | | 26 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 203.00 | 4 157.00 | | -49 203.00 |
DL TOTAL (I) | -21 351.00 | 27 851.00 | | -21 351.00 |
DX Trade payables and related accounts | 1 615.00 | 522.00 | | 1 615.00 |
DY Tax and social security liabilities | | 1 185.00 | | |
EA Other liabilities | 40 230.00 | 215 680.00 | | 40 230.00 |
EC TOTAL (IV) | 41 845.00 | 217 387.00 | | 41 845.00 |
EE Grand total (I to V) | 20 493.00 | 245 239.00 | | 20 493.00 |
EG Accrued income and payables due within one year | 1 615.00 | 217 387.00 | | 1 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 640.00 | |
FX Taxes, duties, and similar payments | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 53 517.00 | |
GF Total Operating Expenses (II) | | | 57 157.00 | |
GG - OPERATING RESULT (I - II) | | | -57 157.00 | |
GO Net income from sales of marketable securities | | | 9 449.00 | |
GP Total financial income (V) | | | 9 449.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 1 496.00 | 191.00 | | 1 496.00 |
HH Total exceptional expenses (VIII) | 1 496.00 | 191.00 | | 1 496.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 496.00 | -190.00 | | -1 496.00 |
HK Income tax | | 1 185.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 449.00 | 9 189.00 | | 9 449.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 652.00 | 5 032.00 | | 58 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 203.00 | 4 157.00 | | -49 203.00 |
| |
| 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 | 1 480.00 | | | 1 480.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 480.00 | |
I4 DECREASES Grand Total | | | 1 480.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 480.00 | | | 1 480.00 |
| |
| 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 | 1 615.00 | 1 615.00 | | 1 615.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 230.00 | | 40 230.00 | 40 230.00 |
VB VAT | 3 492.00 | 3 492.00 | | 3 492.00 |
VM Income taxes | 1 185.00 | 1 185.00 | | 1 185.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 53 517.00 | | 53 517.00 | 53 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 194.00 | 4 677.00 | 53 517.00 | 58 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 845.00 | 1 615.00 | 40 230.00 | 41 845.00 |
