| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 072.00 | 5 072.00 | | 5 072.00 |
BB Receivables related to investments | 25 334.00 | | 25 334.00 | 25 334.00 |
BH Other financial assets | 651.00 | | 651.00 | 651.00 |
BJ TOTAL (I) | 32 582.00 | 5 072.00 | 27 509.00 | 32 582.00 |
BZ Other receivables | 965.00 | | 965.00 | 965.00 |
CD Marketable securities | 879.00 | | 879.00 | 879.00 |
CF Cash and cash equivalents | 216.00 | | 216.00 | 216.00 |
CJ TOTAL (II) | 2 060.00 | | 2 060.00 | 2 060.00 |
CO Grand total (0 to V) | 34 642.00 | 5 072.00 | 29 570.00 | 34 642.00 |
CU Other investments | 1 525.00 | | 1 525.00 | 1 525.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -76 594.00 | -81 406.00 | | -76 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 480.00 | 4 812.00 | | -11 480.00 |
DL TOTAL (I) | -80 451.00 | -68 971.00 | | -80 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 297.00 | 102 993.00 | | 107 297.00 |
DX Trade payables and related accounts | 2 724.00 | 2 616.00 | | 2 724.00 |
EC TOTAL (IV) | 110 021.00 | 105 609.00 | | 110 021.00 |
EE Grand total (I to V) | 29 570.00 | 36 637.00 | | 29 570.00 |
EG Accrued income and payables due within one year | 110 021.00 | 105 609.00 | | 110 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 10 561.00 | |
FX Taxes, duties, and similar payments | | | 507.00 | |
FZ Social Security Contributions | | | 679.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 11 775.00 | |
GG - OPERATING RESULT (I - II) | | | -11 775.00 | |
GH Attributed profit or transferred loss (III) | | | | |
GP Total financial income (V) | | | 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 296.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 707.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 296.00 | 17 399.00 | | 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 776.00 | 12 587.00 | | 11 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 480.00 | 4 812.00 | | -11 480.00 |
| |
| 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 | 32 314.00 | | 296.00 | 32 314.00 |
I3 DECREASES Total Financial Fixed Assets | | 28.00 | 27 509.00 | |
I4 DECREASES Grand Total | | 28.00 | 32 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 072.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 072.00 | | | 5 072.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 242.00 | | 296.00 | 27 242.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 072.00 | | | 5 072.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 072.00 | | | 5 072.00 |
| |
| 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 | 2 724.00 | 2 724.00 | | 2 724.00 |
UL Receivables related to investments | 25 334.00 | | 25 334.00 | 25 334.00 |
UT Other financial assets | 651.00 | | 651.00 | 651.00 |
VI Group and Associates | 107 297.00 | 107 297.00 | | 107 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 965.00 | 965.00 | | 965.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 950.00 | 965.00 | 25 985.00 | 26 950.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 110 021.00 | 110 021.00 | | 110 021.00 |
