| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 918.00 | 918.00 | | 918.00 |
AT Other tangible assets | 926.00 | 926.00 | | 926.00 |
BJ TOTAL (I) | 43 789.00 | 1 844.00 | 41 945.00 | 43 789.00 |
BX Customers and related accounts | 1 393.00 | | 1 393.00 | 1 393.00 |
BZ Other receivables | 17 783.00 | | 17 783.00 | 17 783.00 |
CF Cash and cash equivalents | 9 466.00 | | 9 466.00 | 9 466.00 |
CH Prepaid expenses | 11 529.00 | | 11 529.00 | 11 529.00 |
CJ TOTAL (II) | 40 171.00 | | 40 171.00 | 40 171.00 |
CO Grand total (0 to V) | 83 959.00 | 1 844.00 | 82 116.00 | 83 959.00 |
CU Other investments | 41 945.00 | | 41 945.00 | 41 945.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 28 932.00 | 29 588.00 | | 28 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 702.00 | 9 343.00 | | 9 702.00 |
DL TOTAL (I) | 45 234.00 | 45 531.00 | | 45 234.00 |
DU Loans and Debts from Credit Institutions (3) | 43.00 | 46.00 | | 43.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 783.00 | 9 783.00 | | 9 783.00 |
DW Advances and down payments received on current orders | | 3 000.00 | | |
DX Trade payables and related accounts | 5 200.00 | 2 679.00 | | 5 200.00 |
DY Tax and social security liabilities | 7 572.00 | | | 7 572.00 |
EA Other liabilities | 1 254.00 | | | 1 254.00 |
EB Prepaid income (2) | 13 030.00 | 13 886.00 | | 13 030.00 |
EC TOTAL (IV) | 36 882.00 | 29 397.00 | | 36 882.00 |
EE Grand total (I to V) | 82 116.00 | 74 929.00 | | 82 116.00 |
EG Accrued income and payables due within one year | 36 882.00 | 29 397.00 | | 36 882.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 140.00 | |
FR Total operating income (I) | | | 30 140.00 | |
FW Other purchases and external expenses | | | 35 052.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 2 053.00 | |
GF Total Operating Expenses (II) | | | 37 105.00 | |
GG - OPERATING RESULT (I - II) | | | -6 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16 667.00 | |
GP Total financial income (V) | | | 16 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 16 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 386.00 | | |
HD Total exceptional income (VII) | | 386.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 386.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 807.00 | 38 966.00 | | 46 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 105.00 | 29 623.00 | | 37 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 702.00 | 9 343.00 | | 9 702.00 |
| |
| 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 | 43 789.00 | | | 43 789.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 945.00 | |
I4 DECREASES Grand Total | | | 43 789.00 | |
IO DECREASES Total including other intangible assets | | | 918.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 926.00 | |
KD ACQUISITIONS Total including other intangible assets | 918.00 | | | 918.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 926.00 | | | 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 945.00 | | | 41 945.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 844.00 | | | 1 844.00 |
PE DEPRECIATION Total including other intangible assets | 918.00 | | | 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 926.00 | | | 926.00 |
| |
| 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 | 5 200.00 | 5 200.00 | | 5 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 254.00 | 1 254.00 | | 1 254.00 |
8L Deferred income | 13 030.00 | 13 030.00 | | 13 030.00 |
UX Other trade receivables | 1 393.00 | 1 393.00 | | 1 393.00 |
VB VAT | 834.00 | 834.00 | | 834.00 |
VC Group and associates | 16 630.00 | 16 630.00 | | 16 630.00 |
VG Loans with a maturity of up to one year at origin | 43.00 | 43.00 | | 43.00 |
VI Group and Associates | 9 783.00 | 9 783.00 | | 9 783.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 000.00 | 3 000.00 | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 319.00 | 319.00 | | 319.00 |
VS Prepaid expenses | 11 529.00 | 11 529.00 | | 11 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 705.00 | 30 705.00 | | 30 705.00 |
VW VAT | 4 572.00 | 4 572.00 | | 4 572.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 882.00 | 36 882.00 | | 36 882.00 |
