| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 122.00 | | 122.00 | 122.00 |
BJ TOTAL (I) | 663 122.00 | | 663 122.00 | 663 122.00 |
BZ Other receivables | 136 189.00 | | 136 189.00 | 136 189.00 |
CF Cash and cash equivalents | 136 864.00 | | 136 864.00 | 136 864.00 |
CJ TOTAL (II) | 273 054.00 | | 273 054.00 | 273 054.00 |
CO Grand total (0 to V) | 936 176.00 | | 936 176.00 | 936 176.00 |
CU Other investments | 663 000.00 | | 663 000.00 | 663 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 169 074.00 | 169 074.00 | | 169 074.00 |
DB Share, merger, contribution premiums, etc. | 842 923.00 | 842 923.00 | | 842 923.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -106 326.00 | -85 380.00 | | -106 326.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 721.00 | -20 945.00 | | -9 721.00 |
DL TOTAL (I) | 896 713.00 | 906 434.00 | | 896 713.00 |
DU Loans and Debts from Credit Institutions (3) | | 26.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 26 438.00 | 57 088.00 | | 26 438.00 |
DX Trade payables and related accounts | 1 750.00 | 2 010.00 | | 1 750.00 |
DY Tax and social security liabilities | 11 275.00 | 5 680.00 | | 11 275.00 |
EC TOTAL (IV) | 39 463.00 | 64 803.00 | | 39 463.00 |
EE Grand total (I to V) | 936 176.00 | 971 237.00 | | 936 176.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 326.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 17 595.00 | |
GF Total Operating Expenses (II) | | | 19 921.00 | |
GG - OPERATING RESULT (I - II) | | | -19 921.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 200.00 | |
GP Total financial income (V) | | | 10 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 200.00 | 1.00 | | 10 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 921.00 | 20 946.00 | | 19 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 721.00 | -20 945.00 | | -9 721.00 |
| |
| 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 | 663 122.00 | | | 663 122.00 |
I3 DECREASES Total Financial Fixed Assets | | | 663 122.00 | |
I4 DECREASES Grand Total | | | 663 122.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 663 122.00 | | | 663 122.00 |
| |
| 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 | 1 750.00 | 1 750.00 | | 1 750.00 |
8D Social Security and Other Social Organizations | 11 275.00 | 11 275.00 | | 11 275.00 |
UT Other financial assets | 122.00 | | 122.00 | 122.00 |
VC Group and associates | 2 533.00 | 2 533.00 | | 2 533.00 |
VI Group and Associates | 26 438.00 | 26 438.00 | | 26 438.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 133 656.00 | 133 656.00 | | 133 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 136 311.00 | 136 189.00 | 122.00 | 136 311.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 463.00 | 39 463.00 | | 39 463.00 |
