| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 350.00 | 5 350.00 | | 5 350.00 |
AT Other tangible assets | 5 535.00 | 3 582.00 | 1 953.00 | 5 535.00 |
BJ TOTAL (I) | 779 224.00 | 8 932.00 | 770 292.00 | 779 224.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 921.00 | | 1 921.00 | 1 921.00 |
CF Cash and cash equivalents | 46 585.00 | | 46 585.00 | 46 585.00 |
CH Prepaid expenses | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 48 566.00 | | 48 566.00 | 48 566.00 |
CO Grand total (0 to V) | 827 790.00 | 8 932.00 | 818 858.00 | 827 790.00 |
CU Other investments | 768 339.00 | | 768 339.00 | 768 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 1 521.00 | 1 521.00 | | 1 521.00 |
DH Retained earnings | -21 809.00 | -21 920.00 | | -21 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 925.00 | 111.00 | | -29 925.00 |
DL TOTAL (I) | 99 787.00 | 129 712.00 | | 99 787.00 |
DX Trade payables and related accounts | 18 977.00 | 20 021.00 | | 18 977.00 |
DY Tax and social security liabilities | | 6 000.00 | | |
EA Other liabilities | 700 094.00 | 1 237 094.00 | | 700 094.00 |
EC TOTAL (IV) | 719 071.00 | 1 263 115.00 | | 719 071.00 |
EE Grand total (I to V) | 818 858.00 | 1 392 827.00 | | 818 858.00 |
EG Accrued income and payables due within one year | 719 071.00 | 1 263 115.00 | | 719 071.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 35 803.00 | |
FX Taxes, duties, and similar payments | | | 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 700.00 | |
GF Total Operating Expenses (II) | | | 36 910.00 | |
GG - OPERATING RESULT (I - II) | | | 11 091.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 11 017.00 | |
GU Total financial expenses (VI) | | | 11 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 017.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1.00 | 6 000.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 6 000.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | 6 000.00 | | 30 000.00 |
HH Total exceptional expenses (VIII) | 30 000.00 | 6 000.00 | | 30 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29 999.00 | | | -29 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 001.00 | 41 380.00 | | 48 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 927.00 | 41 269.00 | | 77 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 925.00 | 111.00 | | -29 925.00 |
| |
| 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 | 809 224.00 | | | 809 224.00 |
I3 DECREASES Total Financial Fixed Assets | | 30 000.00 | 768 339.00 | |
I4 DECREASES Grand Total | | 30 000.00 | 779 224.00 | |
IO DECREASES Total including other intangible assets | | | 5 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 535.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 350.00 | | | 5 350.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 535.00 | | | 5 535.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 798 339.00 | | | 798 339.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 233.00 | 700.00 | | 8 233.00 |
PE DEPRECIATION Total including other intangible assets | 5 285.00 | 65.00 | | 5 285.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 948.00 | 634.00 | | 2 948.00 |
| |
| 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 | 18 977.00 | 18 977.00 | | 18 977.00 |
8K Other liabilities (including liabilities related to repo transactions) | 700 094.00 | 700 094.00 | | 700 094.00 |
VB VAT | 1 920.00 | 1 920.00 | | 1 920.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VS Prepaid expenses | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 981.00 | 1 981.00 | | 1 981.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 719 071.00 | 719 071.00 | | 719 071.00 |
