| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 482.00 | 1 482.00 | | 1 482.00 |
BJ TOTAL (I) | 219 031.00 | 1 482.00 | 217 549.00 | 219 031.00 |
BX Customers and related accounts | 1 120.00 | | 1 120.00 | 1 120.00 |
BZ Other receivables | 15 431.00 | | 15 431.00 | 15 431.00 |
CF Cash and cash equivalents | 103.00 | | 103.00 | 103.00 |
CJ TOTAL (II) | 16 655.00 | | 16 655.00 | 16 655.00 |
CO Grand total (0 to V) | 235 686.00 | 1 482.00 | 234 204.00 | 235 686.00 |
CU Other investments | 217 549.00 | | 217 549.00 | 217 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 76 470.00 | 76 470.00 | | 76 470.00 |
DB Share, merger, contribution premiums, etc. | 237 956.00 | 237 956.00 | | 237 956.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -124 896.00 | -123 688.00 | | -124 896.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 593.00 | -1 208.00 | | 10 593.00 |
DL TOTAL (I) | 200 623.00 | 190 030.00 | | 200 623.00 |
DU Loans and Debts from Credit Institutions (3) | | 67.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 23 770.00 | 23 630.00 | | 23 770.00 |
DX Trade payables and related accounts | 9 427.00 | 16 407.00 | | 9 427.00 |
DY Tax and social security liabilities | 384.00 | 1 066.00 | | 384.00 |
EC TOTAL (IV) | 33 581.00 | 41 169.00 | | 33 581.00 |
EE Grand total (I to V) | 234 204.00 | 231 199.00 | | 234 204.00 |
EG Accrued income and payables due within one year | 33 581.00 | 41 169.00 | | 33 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 607.00 | |
FX Taxes, duties, and similar payments | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 607.00 | |
GG - OPERATING RESULT (I - II) | | | -2 607.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 13 200.00 | |
GP Total financial income (V) | | | 13 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 200.00 | 3 339.00 | | 13 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 607.00 | 4 547.00 | | 2 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 593.00 | -1 208.00 | | 10 593.00 |
| |
| 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 | 219 031.00 | | | 219 031.00 |
I3 DECREASES Total Financial Fixed Assets | | | 217 549.00 | |
I4 DECREASES Grand Total | | | 219 031.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 482.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 482.00 | | | 1 482.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 217 549.00 | | | 217 549.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 482.00 | | | 1 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 482.00 | | | 1 482.00 |
| |
| 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 | 9 427.00 | 9 427.00 | | 9 427.00 |
UX Other trade receivables | 1 120.00 | 1 120.00 | | 1 120.00 |
VB VAT | 1 513.00 | 1 513.00 | | 1 513.00 |
VC Group and associates | 12 700.00 | 12 700.00 | | 12 700.00 |
VI Group and Associates | 23 770.00 | 23 770.00 | | 23 770.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 218.00 | 1 218.00 | | 1 218.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 551.00 | 16 551.00 | | 16 551.00 |
VW VAT | 384.00 | 384.00 | | 384.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 581.00 | 33 581.00 | | 33 581.00 |
