| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 959.00 | 2 289.00 | 14 669.00 | 16 959.00 |
BB Receivables related to investments | 8 141.00 | | 8 141.00 | 8 141.00 |
BJ TOTAL (I) | 26 600.00 | 2 289.00 | 24 310.00 | 26 600.00 |
CD Marketable securities | 2 155 169.00 | | 2 155 169.00 | 2 155 169.00 |
CF Cash and cash equivalents | 64 590.00 | | 64 590.00 | 64 590.00 |
CJ TOTAL (II) | 2 219 759.00 | | 2 219 759.00 | 2 219 759.00 |
CO Grand total (0 to V) | 2 246 359.00 | 2 289.00 | 2 244 069.00 | 2 246 359.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 668 380.00 | | | 668 380.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 716.00 | | | -22 716.00 |
DL TOTAL (I) | 654 463.00 | | | 654 463.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 250.00 | | | 5 250.00 |
DX Trade payables and related accounts | 2 940.00 | | | 2 940.00 |
EA Other liabilities | 1 581 416.00 | | | 1 581 416.00 |
EC TOTAL (IV) | 1 589 606.00 | | | 1 589 606.00 |
EE Grand total (I to V) | 2 244 069.00 | | | 2 244 069.00 |
EG Accrued income and payables due within one year | 1 589 606.00 | | | 1 589 606.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 457.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 289.00 | |
GF Total Operating Expenses (II) | | | 4 747.00 | |
GG - OPERATING RESULT (I - II) | | | -4 747.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 3 222.00 | |
GR Interest and similar expenses | | | 21 222.00 | |
GU Total financial expenses (VI) | | | 21 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 30.00 | | | 30.00 |
HD Total exceptional income (VII) | 30.00 | | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 30.00 | | | 30.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 252.00 | | | 3 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 969.00 | | | 25 969.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 716.00 | | | -22 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 289.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 289.00 | | |
| |
| 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 | 5 250.00 | 5 250.00 | | 5 250.00 |
8B Suppliers and Related Accounts | 2 940.00 | 2 940.00 | | 2 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 581 416.00 | 1 581 416.00 | | 1 581 416.00 |
UT Other financial assets | 8 141.00 | | 8 141.00 | 8 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 141.00 | | 8 141.00 | 8 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 589 606.00 | 1 589 606.00 | | 1 589 606.00 |
