| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 521 161.00 | | 521 161.00 | 521 161.00 |
BJ TOTAL (I) | 521 314.00 | | 521 314.00 | 521 314.00 |
BZ Other receivables | | 2.00 | | |
CB Subscribed and called capital, not paid | | 2.00 | | |
CD Marketable securities | 477 765.00 | | 477 765.00 | 477 765.00 |
CF Cash and cash equivalents | 97 608.00 | | 97 608.00 | 97 608.00 |
CJ TOTAL (II) | 575 374.00 | | 575 374.00 | 575 374.00 |
CO Grand total (0 to V) | 1 096 688.00 | | 1 096 688.00 | 1 096 688.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 615 000.00 | | | 615 000.00 |
DD Legal reserve (1) | 61 500.00 | | | 61 500.00 |
DG Other reserves | 422 567.00 | | | 422 567.00 |
DH Retained earnings | -31 383.00 | | | -31 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 072.00 | | | -20 072.00 |
DL TOTAL (I) | 1 047 611.00 | | | 1 047 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 39 811.00 | | | 39 811.00 |
DX Trade payables and related accounts | 2 668.00 | | | 2 668.00 |
DY Tax and social security liabilities | 6 596.00 | | | 6 596.00 |
EC TOTAL (IV) | 49 076.00 | | | 49 076.00 |
EE Grand total (I to V) | 1 096 688.00 | | | 1 096 688.00 |
EG Accrued income and payables due within one year | 49 076.00 | | | 49 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 237.00 | |
FX Taxes, duties, and similar payments | | | 2 227.00 | |
FY Salaries and Wages | | | 19 800.00 | |
FZ Social Security Contributions | | | 7 414.00 | |
GF Total Operating Expenses (II) | | | 40 679.00 | |
GG - OPERATING RESULT (I - II) | | | -40 679.00 | |
GL Other interest and similar income | | | 20 608.00 | |
GP Total financial income (V) | | | 20 608.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 608.00 | | | 20 608.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 680.00 | | | 40 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 072.00 | | | -20 072.00 |
| |
| 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 | 469 822.00 | | 51 492.00 | 469 822.00 |
I3 DECREASES Total Financial Fixed Assets | | | 521 314.00 | |
I4 DECREASES Grand Total | | | 521 314.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 469 822.00 | | 51 492.00 | 469 822.00 |
| |
| 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 | 2 669.00 | 2 669.00 | | 2 669.00 |
8D Social Security and Other Social Organizations | 6 597.00 | 6 597.00 | | 6 597.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 811.00 | 39 811.00 | | 39 811.00 |
UL Receivables related to investments | 521 162.00 | | 521 162.00 | 521 162.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 521 162.00 | | 521 162.00 | 521 162.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 077.00 | 49 077.00 | | 49 077.00 |
