| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 300.00 | 3 191.00 | 108.00 | 3 300.00 |
BD Other fixed assets | | | | |
BF Loans | 14 792.00 | | 14 792.00 | 14 792.00 |
BH Other financial assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 284 882.00 | 3 191.00 | 281 691.00 | 284 882.00 |
BZ Other receivables | 1 035.00 | | 1 035.00 | 1 035.00 |
CF Cash and cash equivalents | 56 314.00 | | 56 314.00 | 56 314.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 57 349.00 | | 57 349.00 | 57 349.00 |
CO Grand total (0 to V) | 342 231.00 | 3 191.00 | 339 040.00 | 342 231.00 |
CS Evaluated investments - equity method | 266 700.00 | | 266 700.00 | 266 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 997.00 | -2 434.00 | | -2 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -911.00 | -563.00 | | -911.00 |
DK Regulated provisions | 4 109.00 | 3 269.00 | | 4 109.00 |
DL TOTAL (I) | 1 202.00 | 1 272.00 | | 1 202.00 |
DV Miscellaneous Loans and Financial Debts (4) | 335 500.00 | 341 500.00 | | 335 500.00 |
DX Trade payables and related accounts | 2 338.00 | 854.00 | | 2 338.00 |
EC TOTAL (IV) | 337 838.00 | 342 354.00 | | 337 838.00 |
EE Grand total (I to V) | 339 040.00 | 343 627.00 | | 339 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 568.00 | |
FZ Social Security Contributions | | | 1 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 660.00 | |
GF Total Operating Expenses (II) | | | 7 960.00 | |
GG - OPERATING RESULT (I - II) | | | -7 960.00 | |
GP Total financial income (V) | | | 7 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -71.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 50 000.00 | 12 500.00 | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 840.00 | 14 236.00 | | 50 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | -1 736.00 | | -840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 890.00 | 20 970.00 | | 57 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 801.00 | 21 533.00 | | 58 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -911.00 | -563.00 | | -911.00 |
| |
| 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 | 342 234.00 | | 970.00 | 342 234.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 300.00 | | | 3 300.00 |
I3 DECREASES Total Financial Fixed Assets | | 58 322.00 | 281 582.00 | |
I4 DECREASES Grand Total | | 58 322.00 | 284 882.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 300.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 338 934.00 | | 970.00 | 338 934.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 532.00 | 660.00 | | 2 532.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 532.00 | 660.00 | | 2 532.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 269.00 | 840.00 | | 3 269.00 |
7C Grand total | 3 269.00 | 840.00 | | 3 269.00 |
UJ - Exceptional | | 840.00 | | |
| |
| 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 | 335 500.00 | 335 500.00 | | 335 500.00 |
8B Suppliers and Related Accounts | 2 338.00 | 2 338.00 | | 2 338.00 |
UP Loans | 14 792.00 | | 14 792.00 | 14 792.00 |
UT Other financial assets | 90.00 | | 90.00 | 90.00 |
UX Other trade receivables | 1 035.00 | 1 035.00 | | 1 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 918.00 | 1 035.00 | 14 882.00 | 15 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 838.00 | 337 838.00 | | 337 838.00 |
