| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 460.00 | | 460.00 | 460.00 |
BF Loans | 21 335.00 | | 21 335.00 | 21 335.00 |
BH Other financial assets | 7 186.00 | | 7 186.00 | 7 186.00 |
BJ TOTAL (I) | 2 052 894.00 | 16 395.00 | 2 036 499.00 | 2 052 894.00 |
BZ Other receivables | 857 490.00 | | 857 490.00 | 857 490.00 |
CF Cash and cash equivalents | 351 521.00 | | 351 521.00 | 351 521.00 |
CJ TOTAL (II) | 1 209 012.00 | | 1 209 012.00 | 1 209 012.00 |
CO Grand total (0 to V) | 3 261 907.00 | 16 395.00 | 3 245 512.00 | 3 261 907.00 |
CU Other investments | 2 023 913.00 | 16 395.00 | 2 007 518.00 | 2 023 913.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 799 457.00 | 799 457.00 | | 799 457.00 |
DH Retained earnings | 2 348 103.00 | 2 331 134.00 | | 2 348 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 143.00 | 16 968.00 | | -23 143.00 |
DK Regulated provisions | 1 266.00 | 831.00 | | 1 266.00 |
DL TOTAL (I) | 3 235 684.00 | 3 258 391.00 | | 3 235 684.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | 36.00 | | 46.00 |
DX Trade payables and related accounts | 8 971.00 | 6 826.00 | | 8 971.00 |
DY Tax and social security liabilities | 810.00 | 810.00 | | 810.00 |
EC TOTAL (IV) | 9 828.00 | 7 672.00 | | 9 828.00 |
EE Grand total (I to V) | 3 245 512.00 | 3 266 064.00 | | 3 245 512.00 |
EG Accrued income and payables due within one year | 9 828.00 | 7 672.00 | | 9 828.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 46.00 | 36.00 | | 46.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 15 656.00 | |
FX Taxes, duties, and similar payments | | | 675.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 16 331.00 | |
GG - OPERATING RESULT (I - II) | | | -16 331.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 018.00 | |
GP Total financial income (V) | | | 10 018.00 | |
GQ Financial allocations to depreciation and provisions | | | 16 395.00 | |
GU Total financial expenses (VI) | | | 16 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 707.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 435.00 | 435.00 | | 435.00 |
HH Total exceptional expenses (VIII) | 435.00 | 435.00 | | 435.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -435.00 | -435.00 | | -435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 018.00 | 37 045.00 | | 10 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 161.00 | 20 076.00 | | 33 161.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 143.00 | 16 968.00 | | -23 143.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 16 395.00 | | |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 831.00 | 436.00 | | 831.00 |
7B Total provisions for depreciation | | 16 395.00 | | |
7C Grand total | 831.00 | 16 831.00 | | 831.00 |
| |
| 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 | 8 972.00 | 8 972.00 | | 8 972.00 |
8D Social Security and Other Social Organizations | 810.00 | 810.00 | | 810.00 |
UT Other financial assets | 28 981.00 | | 28 981.00 | 28 981.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VS Prepaid expenses | 857 491.00 | 857 491.00 | | 857 491.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 886 472.00 | 857 491.00 | 28 981.00 | 886 472.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 828.00 | 9 828.00 | | 9 828.00 |
