| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 93 781.00 | 93 781.00 | | 93 781.00 |
BB Receivables related to investments | 385 764.00 | | 385 764.00 | 385 764.00 |
BH Other financial assets | 9 299.00 | | 9 299.00 | 9 299.00 |
BJ TOTAL (I) | 493 098.00 | 93 781.00 | 399 317.00 | 493 098.00 |
BZ Other receivables | 2 544.00 | | 2 544.00 | 2 544.00 |
CF Cash and cash equivalents | 2 213.00 | | 2 213.00 | 2 213.00 |
CH Prepaid expenses | 586.00 | | 586.00 | 586.00 |
CJ TOTAL (II) | 5 343.00 | | 5 343.00 | 5 343.00 |
CO Grand total (0 to V) | 498 441.00 | 93 781.00 | 404 660.00 | 498 441.00 |
CU Other investments | 4 253.00 | | 4 253.00 | 4 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 100 839.00 | 128 116.00 | | 100 839.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 538.00 | -27 277.00 | | -16 538.00 |
DL TOTAL (I) | 92 685.00 | 109 224.00 | | 92 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199 984.00 | 189 155.00 | | 199 984.00 |
DX Trade payables and related accounts | 868.00 | 868.00 | | 868.00 |
DY Tax and social security liabilities | 9 991.00 | 9 951.00 | | 9 991.00 |
EA Other liabilities | 101 132.00 | 100 416.00 | | 101 132.00 |
EC TOTAL (IV) | 311 975.00 | 300 390.00 | | 311 975.00 |
EE Grand total (I to V) | 404 660.00 | 409 614.00 | | 404 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 810.00 | |
FX Taxes, duties, and similar payments | | | 1 031.00 | |
FZ Social Security Contributions | | | 3 170.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 16 011.00 | |
GG - OPERATING RESULT (I - II) | | | -16 011.00 | |
GR Interest and similar expenses | | | 527.00 | |
GU Total financial expenses (VI) | | | 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 538.00 | 27 277.00 | | 16 538.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 538.00 | -27 277.00 | | -16 538.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 781.00 | | | 93 781.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 781.00 | | | 93 781.00 |
| |
| 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 | 199 984.00 | 199 984.00 | | 199 984.00 |
8B Suppliers and Related Accounts | 868.00 | 868.00 | | 868.00 |
8D Social Security and Other Social Organizations | 9 991.00 | 9 991.00 | | 9 991.00 |
8K Other liabilities (including liabilities related to repo transactions) | 101 132.00 | 101 132.00 | | 101 132.00 |
UT Other financial assets | 395 063.00 | | 395 063.00 | 395 063.00 |
VS Prepaid expenses | 3 130.00 | 3 130.00 | | 3 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 398 194.00 | 3 130.00 | 395 063.00 | 398 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 975.00 | 311 975.00 | | 311 975.00 |
