| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 4 695.00 | | 4 695.00 | 4 695.00 |
BJ TOTAL (I) | 484 946.00 | 170 121.00 | 314 825.00 | 484 946.00 |
BP Services in progress | | 1.00 | | |
BR Intermediate and finished products | | 1.00 | | |
CF Cash and cash equivalents | 354.00 | | 354.00 | 354.00 |
CJ TOTAL (II) | 354.00 | | 354.00 | 354.00 |
CO Grand total (0 to V) | 485 300.00 | 170 121.00 | 315 179.00 | 485 300.00 |
CU Other investments | 480 251.00 | 170 121.00 | 310 130.00 | 480 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 289 000.00 | | | 289 000.00 |
DD Legal reserve (1) | 28 900.00 | | | 28 900.00 |
DG Other reserves | 25 299.00 | | | 25 299.00 |
DH Retained earnings | 126 409.00 | | | 126 409.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -170 988.00 | | | -170 988.00 |
DL TOTAL (I) | 298 620.00 | | | 298 620.00 |
DX Trade payables and related accounts | 948.00 | | | 948.00 |
EA Other liabilities | 15 612.00 | | | 15 612.00 |
EC TOTAL (IV) | 16 560.00 | | | 16 560.00 |
EE Grand total (I to V) | 315 179.00 | | | 315 179.00 |
EG Accrued income and payables due within one year | 16 560.00 | | | 16 560.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 019.00 | |
FX Taxes, duties, and similar payments | | | -74.00 | |
GF Total Operating Expenses (II) | | | 945.00 | |
GG - OPERATING RESULT (I - II) | | | -945.00 | |
GL Other interest and similar income | | | 78.00 | |
GP Total financial income (V) | | | 78.00 | |
GQ Financial allocations to depreciation and provisions | | | 170 121.00 | |
GU Total financial expenses (VI) | | | 170 121.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -170 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -170 988.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 78.00 | | | 78.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 066.00 | | | 171 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -170 988.00 | | | -170 988.00 |
| |
| 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 | 486 468.00 | | | 486 468.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 522.00 | 484 946.00 | |
I4 DECREASES Grand Total | | 1 522.00 | 484 946.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 486 468.00 | | | 486 468.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 170 121.00 | | |
7C Grand total | | 170 121.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 170 121.00 | | |
| |
| 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 | 948.00 | 948.00 | | 948.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 612.00 | 15 612.00 | | 15 612.00 |
UL Receivables related to investments | 4 695.00 | | 4 695.00 | 4 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 695.00 | | 4 695.00 | 4 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 560.00 | 16 560.00 | | 16 560.00 |
