| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 16 971.00 | 16 971.00 | | 16 971.00 |
BJ TOTAL (I) | 1 463 224.00 | 16 971.00 | 1 446 253.00 | 1 463 224.00 |
BZ Other receivables | 101 811.00 | | 101 811.00 | 101 811.00 |
CF Cash and cash equivalents | 265.00 | | 265.00 | 265.00 |
CJ TOTAL (II) | 102 076.00 | | 102 076.00 | 102 076.00 |
CO Grand total (0 to V) | 1 565 300.00 | 16 971.00 | 1 548 329.00 | 1 565 300.00 |
CU Other investments | 1 446 253.00 | | 1 446 253.00 | 1 446 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 1 140 873.00 | | | 1 140 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 360.00 | | | -6 360.00 |
DK Regulated provisions | 17 086.00 | | | 17 086.00 |
DL TOTAL (I) | 1 371 601.00 | | | 1 371 601.00 |
DV Miscellaneous Loans and Financial Debts (4) | 171 630.00 | | | 171 630.00 |
DX Trade payables and related accounts | 5 093.00 | | | 5 093.00 |
EC TOTAL (IV) | 176 728.00 | | | 176 728.00 |
EE Grand total (I to V) | 1 548 329.00 | | | 1 548 329.00 |
EG Accrued income and payables due within one year | 176 728.00 | | | 176 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 414.00 | |
GF Total Operating Expenses (II) | | | 6 414.00 | |
GG - OPERATING RESULT (I - II) | | | -6 414.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 58.00 | |
GP Total financial income (V) | | | 58.00 | |
GR Interest and similar expenses | | | 832.00 | |
GU Total financial expenses (VI) | | | 832.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 189.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -829.00 | | | -829.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58.00 | | | 58.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 418.00 | | | 6 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 360.00 | | | -6 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 971.00 | | | 16 971.00 |
PE DEPRECIATION Total including other intangible assets | 16 971.00 | | | 16 971.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 17 086.00 | | | 17 086.00 |
7C Grand total | 17 086.00 | | | 17 086.00 |
| |
| 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 | 171 630.00 | 171 630.00 | | 171 630.00 |
8B Suppliers and Related Accounts | 5 093.00 | 5 093.00 | | 5 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VS Prepaid expenses | 101 811.00 | 101 811.00 | | 101 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 811.00 | 101 811.00 | | 101 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 176 728.00 | 176 728.00 | | 176 728.00 |
