| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 7.00 | | | 7.00 |
AT Other tangible assets | 2 867.00 | 2 867.00 | | 2 867.00 |
BB Receivables related to investments | 546.00 | | 546.00 | 546.00 |
BJ TOTAL (I) | 736 314.00 | 2 867.00 | 733 446.00 | 736 314.00 |
BZ Other receivables | 61.00 | | 61.00 | 61.00 |
CF Cash and cash equivalents | 97 920.00 | | 97 920.00 | 97 920.00 |
CJ TOTAL (II) | 97 981.00 | | 97 981.00 | 97 981.00 |
CO Grand total (0 to V) | 834 295.00 | 2 867.00 | 831 427.00 | 834 295.00 |
CU Other investments | 732 900.00 | | 732 900.00 | 732 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 710 000.00 | | | 710 000.00 |
DD Legal reserve (1) | 12 348.00 | | | 12 348.00 |
DG Other reserves | 96 774.00 | | | 96 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 794.00 | | | -3 794.00 |
DL TOTAL (I) | 815 328.00 | | | 815 328.00 |
DU Loans and Debts from Credit Institutions (3) | 56.00 | | | 56.00 |
DV Miscellaneous Loans and Financial Debts (4) | 161.00 | | | 161.00 |
DX Trade payables and related accounts | 2 394.00 | | | 2 394.00 |
DY Tax and social security liabilities | 13 488.00 | | | 13 488.00 |
EC TOTAL (IV) | 16 099.00 | | | 16 099.00 |
EE Grand total (I to V) | 831 427.00 | | | 831 427.00 |
EG Accrued income and payables due within one year | 16 099.00 | | | 16 099.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 56.00 | | | 56.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 103.00 | |
FX Taxes, duties, and similar payments | | | 103.00 | |
FY Salaries and Wages | | | 1 135.00 | |
GF Total Operating Expenses (II) | | | 4 341.00 | |
GG - OPERATING RESULT (I - II) | | | -4 341.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 546.00 | |
GP Total financial income (V) | | | 546.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 794.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 546.00 | | | 546.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 341.00 | | | 4 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 794.00 | | | -3 794.00 |
| |
| 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 | 847 809.00 | | | 847 809.00 |
I3 DECREASES Total Financial Fixed Assets | | 111 494.00 | 733 447.00 | |
I4 DECREASES Grand Total | | 111 494.00 | 736 315.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 868.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 868.00 | | | 2 868.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 844 941.00 | | | 844 941.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 868.00 | | | 2 868.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 868.00 | | | 2 868.00 |
| |
| 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 | 2 394.00 | 2 394.00 | | 2 394.00 |
8D Social Security and Other Social Organizations | 13 488.00 | 13 488.00 | | 13 488.00 |
8K Other liabilities (including liabilities related to repo transactions) | 161.00 | 161.00 | | 161.00 |
UL Receivables related to investments | 547.00 | | 547.00 | 547.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61.00 | 61.00 | | 61.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 608.00 | 61.00 | 547.00 | 608.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 100.00 | 16 100.00 | | 16 100.00 |
