| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 000.00 | | 1 000.00 | 1 000.00 |
BB Receivables related to investments | 599 850.00 | | 599 850.00 | 599 850.00 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 601 750.00 | | 601 750.00 | 601 750.00 |
BZ Other receivables | 6 656.00 | | 6 656.00 | 6 656.00 |
CF Cash and cash equivalents | 119 828.00 | | 119 828.00 | 119 828.00 |
CJ TOTAL (II) | 126 484.00 | | 126 484.00 | 126 484.00 |
CO Grand total (0 to V) | 728 234.00 | | 728 234.00 | 728 234.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 727 116.00 | 727 116.00 | | 727 116.00 |
DH Retained earnings | -8 391.00 | -7 920.00 | | -8 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 343.00 | -471.00 | | -15 343.00 |
DL TOTAL (I) | 719 883.00 | 735 226.00 | | 719 883.00 |
DU Loans and Debts from Credit Institutions (3) | 103.00 | 99.00 | | 103.00 |
DX Trade payables and related accounts | 7 102.00 | 3 079.00 | | 7 102.00 |
DY Tax and social security liabilities | | 2 321.00 | | |
EA Other liabilities | 1 147.00 | 1 147.00 | | 1 147.00 |
EC TOTAL (IV) | 8 351.00 | 6 645.00 | | 8 351.00 |
EE Grand total (I to V) | 728 234.00 | 741 871.00 | | 728 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 4 965.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 4 968.00 | |
GG - OPERATING RESULT (I - II) | | | -4 968.00 | |
GL Other interest and similar income | | | 1 308.00 | |
GP Total financial income (V) | | | 1 308.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11 682.00 | | | 11 682.00 |
HH Total exceptional expenses (VIII) | 11 682.00 | | | 11 682.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 682.00 | | | -11 682.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 308.00 | 10 999.00 | | 1 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 651.00 | 11 470.00 | | 16 651.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 343.00 | -471.00 | | -15 343.00 |
| |
| 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 | 576 750.00 | | 25 000.00 | 576 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600 750.00 | |
I4 DECREASES Grand Total | | | 601 750.00 | |
IO DECREASES Total including other intangible assets | | | 1 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 000.00 | | | 1 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 575 750.00 | | 25 000.00 | 575 750.00 |
| |
| 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 | 7 102.00 | 7 102.00 | | 7 102.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 147.00 | 1 147.00 | | 1 147.00 |
UL Receivables related to investments | 599 850.00 | 599 850.00 | | 599 850.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
VB VAT | 5 329.00 | 5 329.00 | | 5 329.00 |
VC Group and associates | 1 308.00 | 1 308.00 | | 1 308.00 |
VH Loans with a maturity of more than one year at origin | 103.00 | 103.00 | | 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 607 256.00 | 606 506.00 | 750.00 | 607 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 351.00 | 8 351.00 | | 8 351.00 |
