| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 484.00 | 2 484.00 | | 2 484.00 |
AT Other tangible assets | 6 406.00 | 6 406.00 | | 6 406.00 |
BB Receivables related to investments | 2 500.00 | 2 500.00 | | 2 500.00 |
BJ TOTAL (I) | 11 390.00 | 11 390.00 | | 11 390.00 |
BZ Other receivables | 833 221.00 | 3 500.00 | 829 721.00 | 833 221.00 |
CF Cash and cash equivalents | 266.00 | | 266.00 | 266.00 |
CJ TOTAL (II) | 833 487.00 | 3 500.00 | 829 987.00 | 833 487.00 |
CO Grand total (0 to V) | 844 877.00 | 14 890.00 | 829 987.00 | 844 877.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 120 559.00 | 1 120 559.00 | | 1 120 559.00 |
DB Share, merger, contribution premiums, etc. | 27 787.00 | 27 787.00 | | 27 787.00 |
DD Legal reserve (1) | 33 881.00 | 33 881.00 | | 33 881.00 |
DG Other reserves | 5 266.00 | 5 268.00 | | 5 266.00 |
DH Retained earnings | -374 570.00 | -345 918.00 | | -374 570.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 948.00 | -28 652.00 | | -31 948.00 |
DL TOTAL (I) | 780 978.00 | 812 925.00 | | 780 978.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 225.00 | 22 225.00 | | 22 225.00 |
DX Trade payables and related accounts | 6 400.00 | 6 020.00 | | 6 400.00 |
DY Tax and social security liabilities | 184.00 | 184.00 | | 184.00 |
EA Other liabilities | 20 200.00 | 20 200.00 | | 20 200.00 |
EC TOTAL (IV) | 49 010.00 | 48 630.00 | | 49 010.00 |
EE Grand total (I to V) | 829 987.00 | 861 555.00 | | 829 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 36 097.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 36 097.00 | |
GG - OPERATING RESULT (I - II) | | | -36 097.00 | |
GK Income from other securities and fixed asset receivables | | | 4 150.00 | |
GP Total financial income (V) | | | 4 150.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 4 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 3 500.00 | | |
HH Total exceptional expenses (VIII) | | 3 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 150.00 | 6 602.00 | | 4 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 097.00 | 35 255.00 | | 36 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 948.00 | -28 652.00 | | -31 948.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 890.00 | | | 8 890.00 |
PE DEPRECIATION Total including other intangible assets | 2 484.00 | | | 2 484.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 406.00 | | | 6 406.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 2 500.00 | | | 2 500.00 |
6T Receivables | 3 500.00 | | | 3 500.00 |
7B Total provisions for depreciation | 6 000.00 | | | 6 000.00 |
7C Grand total | 6 000.00 | | | 6 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 225.00 | 22 225.00 | | 22 225.00 |
8B Suppliers and Related Accounts | 6 400.00 | 6 400.00 | | 6 400.00 |
8D Social Security and Other Social Organizations | 184.00 | 184.00 | | 184.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 200.00 | 20 200.00 | | 20 200.00 |
UT Other financial assets | 2 500.00 | | 2 500.00 | 2 500.00 |
VS Prepaid expenses | 833 221.00 | 833 221.00 | | 833 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 835 721.00 | 833 221.00 | 2 500.00 | 835 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 010.00 | 49 010.00 | | 49 010.00 |
