| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 186.00 | 186.00 | | 186.00 |
AT Other tangible assets | 5 781.00 | 5 781.00 | | 5 781.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 675 983.00 | 5 968.00 | 670 015.00 | 675 983.00 |
BZ Other receivables | 59 474.00 | | 59 474.00 | 59 474.00 |
CF Cash and cash equivalents | 1 744.00 | | 1 744.00 | 1 744.00 |
CJ TOTAL (II) | 61 219.00 | | 61 219.00 | 61 219.00 |
CO Grand total (0 to V) | 737 201.00 | 5 968.00 | 731 234.00 | 737 201.00 |
CU Other investments | 670 000.00 | | 670 000.00 | 670 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 550 000.00 | 550 000.00 | | 550 000.00 |
DD Legal reserve (1) | 15 114.00 | 15 114.00 | | 15 114.00 |
DG Other reserves | 92 099.00 | 92 099.00 | | 92 099.00 |
DH Retained earnings | 79 571.00 | 85 778.00 | | 79 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 421.00 | -6 207.00 | | -11 421.00 |
DL TOTAL (I) | 725 364.00 | 736 785.00 | | 725 364.00 |
DU Loans and Debts from Credit Institutions (3) | | 24.00 | | |
DX Trade payables and related accounts | 5 870.00 | 8 298.00 | | 5 870.00 |
EC TOTAL (IV) | 5 870.00 | 8 322.00 | | 5 870.00 |
EE Grand total (I to V) | 731 234.00 | 745 107.00 | | 731 234.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 926.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 12 106.00 | |
GG - OPERATING RESULT (I - II) | | | -12 106.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 685.00 | |
GP Total financial income (V) | | | 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 685.00 | 684.00 | | 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 106.00 | 6 892.00 | | 12 106.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 421.00 | -6 207.00 | | -11 421.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 968.00 | | | 5 968.00 |
PE DEPRECIATION Total including other intangible assets | 186.00 | | | 186.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 781.00 | | | 5 781.00 |
| |
| 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 | 5 870.00 | 5 870.00 | | 5 870.00 |
VS Prepaid expenses | 59 474.00 | 59 474.00 | | 59 474.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 474.00 | 59 474.00 | | 59 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 870.00 | 5 870.00 | | 5 870.00 |
