| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 088.00 | 1 645.00 | 5 442.00 | 7 088.00 |
BB Receivables related to investments | 1 574 961.00 | | 1 574 961.00 | 1 574 961.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 1 583 743.00 | 1 645.00 | 1 582 098.00 | 1 583 743.00 |
BZ Other receivables | 126 340.00 | | 126 340.00 | 126 340.00 |
CD Marketable securities | 160 000.00 | | 160 000.00 | 160 000.00 |
CF Cash and cash equivalents | 32 708.00 | | 32 708.00 | 32 708.00 |
CJ TOTAL (II) | 319 048.00 | | 319 048.00 | 319 048.00 |
CO Grand total (0 to V) | 1 902 791.00 | 1 645.00 | 1 901 145.00 | 1 902 791.00 |
CU Other investments | 1 679.00 | | 1 679.00 | 1 679.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 497 000.00 | 1 497 000.00 | | 1 497 000.00 |
DD Legal reserve (1) | 47 140.00 | 47 140.00 | | 47 140.00 |
DG Other reserves | 503 928.00 | 503 928.00 | | 503 928.00 |
DH Retained earnings | -58 144.00 | -36 938.00 | | -58 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -92 121.00 | -21 206.00 | | -92 121.00 |
DL TOTAL (I) | 1 897 803.00 | 1 989 924.00 | | 1 897 803.00 |
DU Loans and Debts from Credit Institutions (3) | | 154.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 172.00 | 172.00 | | 172.00 |
DX Trade payables and related accounts | 3 170.00 | 1 914.00 | | 3 170.00 |
EC TOTAL (IV) | 3 342.00 | 2 240.00 | | 3 342.00 |
EE Grand total (I to V) | 1 901 145.00 | 1 992 164.00 | | 1 901 145.00 |
EG Accrued income and payables due within one year | 172.00 | 2 240.00 | | 172.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 154.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 936.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 147.00 | |
GF Total Operating Expenses (II) | | | 6 083.00 | |
GG - OPERATING RESULT (I - II) | | | -6 083.00 | |
GI Supported loss or transferred profit (IV) | | | 86 222.00 | |
GL Other interest and similar income | | | 1 187.00 | |
GN Positive exchange differences | | | 2.00 | |
GP Total financial income (V) | | | 1 189.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -91 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HH Total exceptional expenses (VIII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 000.00 | | | -1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 189.00 | 1 861.00 | | 1 189.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 310.00 | 23 068.00 | | 93 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -92 121.00 | -21 206.00 | | -92 121.00 |
| |
| 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 | 1 584 743.00 | | | 1 584 743.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 1 576 655.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 1 583 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 088.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 088.00 | | | 7 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 577 655.00 | | | 1 577 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 645.00 | | | 1 645.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 645.00 | | | 1 645.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 172.00 | 172.00 | | 172.00 |
8B Suppliers and Related Accounts | 3 170.00 | 3 170.00 | | 3 170.00 |
UT Other financial assets | 1 574 961.00 | | 1 574 961.00 | 1 574 961.00 |
VS Prepaid expenses | 126 340.00 | 126 340.00 | | 126 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 701 301.00 | 126 340.00 | 1 574 961.00 | 1 701 301.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 342.00 | 3 342.00 | | 3 342.00 |
