| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 301 188.00 | | 301 188.00 | 301 188.00 |
BJ TOTAL (I) | 441 620.00 | | 441 620.00 | 441 620.00 |
BL Raw materials, supplies | 1.00 | | | 1.00 |
BN Goods in progress | 1.00 | | | 1.00 |
BX Customers and related accounts | 1 320.00 | | 1 320.00 | 1 320.00 |
BZ Other receivables | 365.00 | | 365.00 | 365.00 |
CF Cash and cash equivalents | 10 052.00 | | 10 052.00 | 10 052.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 11 737.00 | | 11 737.00 | 11 737.00 |
CO Grand total (0 to V) | 453 357.00 | | 453 357.00 | 453 357.00 |
CU Other investments | 140 432.00 | | 140 432.00 | 140 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 478 555.00 | 478 555.00 | | 478 555.00 |
DD Legal reserve (1) | 47 855.00 | 47 855.00 | | 47 855.00 |
DG Other reserves | 6 333.00 | 6 333.00 | | 6 333.00 |
DH Retained earnings | -96 803.00 | -4 387.00 | | -96 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 521.00 | -92 416.00 | | 521.00 |
DL TOTAL (I) | 436 462.00 | 435 940.00 | | 436 462.00 |
DU Loans and Debts from Credit Institutions (3) | | 132.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 697.00 | 9 812.00 | | 9 697.00 |
DX Trade payables and related accounts | 2 238.00 | 4 961.00 | | 2 238.00 |
DY Tax and social security liabilities | 4 816.00 | 4 816.00 | | 4 816.00 |
EA Other liabilities | 144.00 | 144.00 | | 144.00 |
EC TOTAL (IV) | 16 895.00 | 19 866.00 | | 16 895.00 |
EE Grand total (I to V) | 453 357.00 | 455 807.00 | | 453 357.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 094.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 259.00 | |
GF Total Operating Expenses (II) | | | 3 353.00 | |
GG - OPERATING RESULT (I - II) | | | -3 353.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 875.00 | |
GP Total financial income (V) | | | 3 875.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 521.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 875.00 | 4 015.00 | | 3 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 353.00 | 96 431.00 | | 3 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 521.00 | -92 416.00 | | 521.00 |
| |
| 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 | 422 745.00 | | 18 875.00 | 422 745.00 |
I3 DECREASES Total Financial Fixed Assets | | | 441 620.00 | |
I4 DECREASES Grand Total | | | 441 620.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 422 745.00 | | 18 875.00 | 422 745.00 |
| |
| 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 | 2 238.00 | 2 238.00 | | 2 238.00 |
8D Social Security and Other Social Organizations | 61.00 | 61.00 | | 61.00 |
8K Other liabilities (including liabilities related to repo transactions) | 144.00 | 144.00 | | 144.00 |
UL Receivables related to investments | 301 188.00 | | 301 188.00 | 301 188.00 |
UX Other trade receivables | 1 320.00 | 1 320.00 | | 1 320.00 |
VB VAT | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 9 697.00 | 9 697.00 | | 9 697.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 236.00 | 4 236.00 | | 4 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 295.00 | 295.00 | | 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 302 874.00 | 1 685.00 | 301 188.00 | 302 874.00 |
VW VAT | 520.00 | 520.00 | | 520.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 896.00 | 16 896.00 | | 16 896.00 |
