| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 100.00 | 5 100.00 | | 5 100.00 |
BJ TOTAL (I) | 7 149 137.00 | 5 100.00 | 7 144 037.00 | 7 149 137.00 |
BX Customers and related accounts | 450.00 | | 450.00 | 450.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 291 961.00 | | 291 961.00 | 291 961.00 |
CJ TOTAL (II) | 292 411.00 | | 292 411.00 | 292 411.00 |
CO Grand total (0 to V) | 7 441 548.00 | 5 100.00 | 7 436 448.00 | 7 441 548.00 |
CU Other investments | 7 144 037.00 | | 7 144 037.00 | 7 144 037.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 141 920.00 | 141 920.00 | | 141 920.00 |
DB Share, merger, contribution premiums, etc. | 3 081 063.00 | 3 081 063.00 | | 3 081 063.00 |
DC Revaluation differences | | 8.00 | | |
DD Legal reserve (1) | 14 192.00 | 14 192.00 | | 14 192.00 |
DG Other reserves | 4 197 037.00 | 4 200 799.00 | | 4 197 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 211.00 | -3 762.00 | | 211.00 |
DL TOTAL (I) | 7 434 423.00 | 7 434 212.00 | | 7 434 423.00 |
DX Trade payables and related accounts | 2 025.00 | 3 034.00 | | 2 025.00 |
EA Other liabilities | | 480.00 | | |
EC TOTAL (IV) | 2 025.00 | 3 514.00 | | 2 025.00 |
EE Grand total (I to V) | 7 436 448.00 | 7 437 726.00 | | 7 436 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 250.00 | | 2 250.00 | 2 250.00 |
FJ Net sales | 2 250.00 | | 2 250.00 | 2 250.00 |
FR Total operating income (I) | | | 2 250.00 | |
FW Other purchases and external expenses | | | 2 039.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 039.00 | |
GG - OPERATING RESULT (I - II) | | | 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 250.00 | | | 2 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 039.00 | 3 762.00 | | 2 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 211.00 | -3 762.00 | | 211.00 |
| |
| 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 | 7 149 137.00 | | | 7 149 137.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 144 037.00 | |
I4 DECREASES Grand Total | | | 7 149 137.00 | |
IO DECREASES Total including other intangible assets | | | 5 100.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 100.00 | | | 5 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 144 037.00 | | | 7 144 037.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 100.00 | | | 5 100.00 |
PE DEPRECIATION Total including other intangible assets | 5 100.00 | | | 5 100.00 |
| |
| 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 | 2 025.00 | 2 025.00 | | 2 025.00 |
UX Other trade receivables | 450.00 | 450.00 | | 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 450.00 | 450.00 | | 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 025.00 | 2 025.00 | | 2 025.00 |
