| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 500.00 | | 9 500.00 | 9 500.00 |
AV Fixed assets in progress | 23 127.00 | | 23 127.00 | 23 127.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 118 465.00 | 79 988.00 | 38 477.00 | 118 465.00 |
BZ Other receivables | 2 098.00 | | 2 098.00 | 2 098.00 |
CF Cash and cash equivalents | 771.00 | | 771.00 | 771.00 |
CJ TOTAL (II) | 2 870.00 | | 2 870.00 | 2 870.00 |
CO Grand total (0 to V) | 121 334.00 | 79 988.00 | 41 347.00 | 121 334.00 |
CU Other investments | 85 838.00 | 79 988.00 | 5 850.00 | 85 838.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 730.00 | 53 730.00 | | 53 730.00 |
DH Retained earnings | -279 192.00 | -246 606.00 | | -279 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 076.00 | -32 586.00 | | -2 076.00 |
DL TOTAL (I) | -227 538.00 | -225 462.00 | | -227 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 103 487.00 | 101 928.00 | | 103 487.00 |
DX Trade payables and related accounts | 13 398.00 | 9 112.00 | | 13 398.00 |
DZ Fixed asset liabilities and related accounts | 102 000.00 | 102 000.00 | | 102 000.00 |
EA Other liabilities | 50 000.00 | 50 000.00 | | 50 000.00 |
EC TOTAL (IV) | 268 885.00 | 263 040.00 | | 268 885.00 |
EE Grand total (I to V) | 41 347.00 | 37 576.00 | | 41 347.00 |
| |
| 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 | | | 2 076.00 | |
GF Total Operating Expenses (II) | | | 2 076.00 | |
GG - OPERATING RESULT (I - II) | | | -2 076.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 800.00 | 12 600.00 | | 2 800.00 |
HD Total exceptional income (VII) | 2 800.00 | 12 600.00 | | 2 800.00 |
HF Exceptional expenses on capital transactions | 2 800.00 | 42 891.00 | | 2 800.00 |
HH Total exceptional expenses (VIII) | 2 800.00 | 42 891.00 | | 2 800.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -30 291.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 800.00 | 12 602.00 | | 2 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 876.00 | 45 188.00 | | 4 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 076.00 | -32 586.00 | | -2 076.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 988.00 | | | 79 988.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 79 988.00 | | | 79 988.00 |
| |
| 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 | 103 487.00 | 103 487.00 | | 103 487.00 |
8B Suppliers and Related Accounts | 13 398.00 | 13 398.00 | | 13 398.00 |
8J Fixed Asset Liabilities and Related Accounts | 102 000.00 | 102 000.00 | | 102 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | 50 000.00 | | 50 000.00 |
VS Prepaid expenses | 2 098.00 | 2 098.00 | | 2 098.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 098.00 | 2 098.00 | | 2 098.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 268 885.00 | 268 885.00 | | 268 885.00 |
