| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 448.00 | 1 564.00 | 884.00 | 2 448.00 |
BB Receivables related to investments | 220 172.00 | | 220 172.00 | 220 172.00 |
BJ TOTAL (I) | 222 721.00 | 1 564.00 | 221 158.00 | 222 721.00 |
CF Cash and cash equivalents | 202 450.00 | | 202 450.00 | 202 450.00 |
CJ TOTAL (II) | 202 450.00 | | 202 450.00 | 202 450.00 |
CO Grand total (0 to V) | 425 172.00 | 1 564.00 | 423 608.00 | 425 172.00 |
CU Other investments | 102.00 | | 102.00 | 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 387 500.00 | 387 500.00 | | 387 500.00 |
DD Legal reserve (1) | 38 750.00 | 38 750.00 | | 38 750.00 |
DG Other reserves | 91 592.00 | 91 592.00 | | 91 592.00 |
DH Retained earnings | -91 914.00 | -25 115.00 | | -91 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 135.00 | -66 798.00 | | -12 135.00 |
DL TOTAL (I) | 413 793.00 | 425 928.00 | | 413 793.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 601.00 | 9 571.00 | | 5 601.00 |
DX Trade payables and related accounts | 2 720.00 | 2 880.00 | | 2 720.00 |
DY Tax and social security liabilities | 1 494.00 | | | 1 494.00 |
EC TOTAL (IV) | 9 815.00 | 12 451.00 | | 9 815.00 |
EE Grand total (I to V) | 423 608.00 | 438 380.00 | | 423 608.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 960.00 | | 960.00 | 960.00 |
FJ Net sales | 960.00 | | 960.00 | 960.00 |
FR Total operating income (I) | | | 960.00 | |
FW Other purchases and external expenses | | | 7 978.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 207.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65.00 | |
GF Total Operating Expenses (II) | | | 16 467.00 | |
GG - OPERATING RESULT (I - II) | | | -15 507.00 | |
GH Attributed profit or transferred loss (III) | | | 377.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 995.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | 2 995.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 280.00 | | |
HD Total exceptional income (VII) | | 1 280.00 | | |
HF Exceptional expenses on capital transactions | | 61 696.00 | | |
HH Total exceptional expenses (VIII) | | 61 696.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -60 416.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 332.00 | 20 151.00 | | 4 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 467.00 | 86 949.00 | | 16 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 135.00 | -66 798.00 | | -12 135.00 |
| |
| 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 | 222 926.00 | | 6 272.00 | 222 926.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 311.00 | 220 274.00 | |
I4 DECREASES Grand Total | | 6 477.00 | 222 721.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 166.00 | 2 448.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 665.00 | | 949.00 | 2 665.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 261.00 | | 5 323.00 | 220 261.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 665.00 | 65.00 | 1 166.00 | 2 665.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 665.00 | 65.00 | 1 166.00 | 2 665.00 |
| |
| 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 | 2 720.00 | 2 720.00 | | 2 720.00 |
8D Social Security and Other Social Organizations | 1 494.00 | 1 494.00 | | 1 494.00 |
UL Receivables related to investments | 220 172.00 | | 220 172.00 | 220 172.00 |
VI Group and Associates | 5 601.00 | 5 601.00 | | 5 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 172.00 | | 220 172.00 | 220 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 815.00 | 9 815.00 | | 9 815.00 |
