| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 406.00 | 1 406.00 | | 1 406.00 |
BJ TOTAL (I) | 104 406.00 | 4 406.00 | 100 000.00 | 104 406.00 |
BZ Other receivables | 7 012.00 | | 7 012.00 | 7 012.00 |
CD Marketable securities | 20 000.00 | | 20 000.00 | 20 000.00 |
CF Cash and cash equivalents | 206 618.00 | | 206 618.00 | 206 618.00 |
CJ TOTAL (II) | 233 629.00 | | 233 629.00 | 233 629.00 |
CO Grand total (0 to V) | 338 036.00 | 4 406.00 | 333 630.00 | 338 036.00 |
CU Other investments | 103 000.00 | 3 000.00 | 100 000.00 | 103 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 130 663.00 | 130 663.00 | | 130 663.00 |
DH Retained earnings | -13 323.00 | -11 890.00 | | -13 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 101 112.00 | -1 433.00 | | 101 112.00 |
DL TOTAL (I) | 227 253.00 | 126 140.00 | | 227 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 304.00 | 104 359.00 | | 104 304.00 |
DX Trade payables and related accounts | 2 073.00 | 1 992.00 | | 2 073.00 |
EC TOTAL (IV) | 106 377.00 | 106 351.00 | | 106 377.00 |
EE Grand total (I to V) | 333 630.00 | 232 491.00 | | 333 630.00 |
EG Accrued income and payables due within one year | 106 377.00 | 106 351.00 | | 106 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 68 594.00 | |
GF Total Operating Expenses (II) | | | 68 594.00 | |
GG - OPERATING RESULT (I - II) | | | -68 594.00 | |
GL Other interest and similar income | | | 589.00 | |
GP Total financial income (V) | | | 589.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -68 005.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 294 118.00 | | | 294 118.00 |
HH Total exceptional expenses (VIII) | 125 000.00 | | | 125 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 169 118.00 | | | 169 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 294 707.00 | | | 294 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 193 594.00 | 1 433.00 | | 193 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 101 112.00 | -1 433.00 | | 101 112.00 |
| |
| 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 | 229 406.00 | | | 229 406.00 |
I3 DECREASES Total Financial Fixed Assets | | 125 000.00 | 103 000.00 | |
I4 DECREASES Grand Total | | 125 000.00 | 104 406.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 406.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 406.00 | | | 1 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 228 000.00 | | | 228 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 406.00 | | | 1 406.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 406.00 | | | 1 406.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 3 000.00 | | | 3 000.00 |
7C Grand total | 3 000.00 | | | 3 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 2 073.00 | 2 073.00 | | 2 073.00 |
VI Group and Associates | 104 304.00 | 104 304.00 | | 104 304.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 012.00 | 7 012.00 | | 7 012.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 012.00 | 7 012.00 | | 7 012.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 377.00 | 106 377.00 | | 106 377.00 |
