| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 475.00 | 1 475.00 | | 1 475.00 |
BJ TOTAL (I) | 2 666.00 | 1 476.00 | 1 190.00 | 2 666.00 |
BZ Other receivables | 561 325.00 | | 561 325.00 | 561 325.00 |
CF Cash and cash equivalents | 46 514.00 | | 46 514.00 | 46 514.00 |
CJ TOTAL (II) | 607 839.00 | | 607 839.00 | 607 839.00 |
CO Grand total (0 to V) | 610 506.00 | 1 476.00 | 609 029.00 | 610 506.00 |
CU Other investments | 1 190.00 | | 1 190.00 | 1 190.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 233 008.00 | | | 233 008.00 |
DD Legal reserve (1) | 26 764.00 | | | 26 764.00 |
DG Other reserves | 282 575.00 | | | 282 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 650.00 | | | -5 650.00 |
DL TOTAL (I) | 536 696.00 | | | 536 696.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 876.00 | | | 63 876.00 |
DX Trade payables and related accounts | 8 457.00 | | | 8 457.00 |
EC TOTAL (IV) | 72 333.00 | | | 72 333.00 |
EE Grand total (I to V) | 609 029.00 | | | 609 029.00 |
EG Accrued income and payables due within one year | 72 333.00 | | | 72 333.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 127.00 | |
GF Total Operating Expenses (II) | | | 6 165.00 | |
GG - OPERATING RESULT (I - II) | | | -6 165.00 | |
GL Other interest and similar income | | | 514.00 | |
GP Total financial income (V) | | | 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 514.00 | | | 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 165.00 | | | 6 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 650.00 | | | -5 650.00 |
| |
| 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 | 2 666.00 | | | 2 666.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 190.00 | |
I4 DECREASES Grand Total | | | 2 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 476.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 476.00 | | | 1 476.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 190.00 | | | 1 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 349.00 | 127.00 | | 1 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 349.00 | 127.00 | | 1 349.00 |
| |
| 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 | 8 457.00 | 8 457.00 | | 8 457.00 |
VC Group and associates | 396 624.00 | 396 624.00 | | 396 624.00 |
VI Group and Associates | 63 876.00 | 63 876.00 | | 63 876.00 |
VM Income taxes | 73 824.00 | 73 824.00 | | 73 824.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 90 877.00 | 90 877.00 | | 90 877.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561 325.00 | 561 325.00 | | 561 325.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 333.00 | 72 333.00 | | 72 333.00 |
