| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BJ TOTAL (I) | 507 751.00 | 5 000.00 | 502 751.00 | 507 751.00 |
BZ Other receivables | 35 802.00 | | 35 802.00 | 35 802.00 |
CF Cash and cash equivalents | 19 784.00 | | 19 784.00 | 19 784.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 55 637.00 | | 55 637.00 | 55 637.00 |
CO Grand total (0 to V) | 563 387.00 | 5 000.00 | 558 387.00 | 563 387.00 |
CU Other investments | 502 751.00 | | 502 751.00 | 502 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 55 000.00 | 55 000.00 | | 55 000.00 |
DD Legal reserve (1) | 5 500.00 | 5 500.00 | | 5 500.00 |
DG Other reserves | 465 517.00 | 465 517.00 | | 465 517.00 |
DH Retained earnings | -19 534.00 | -19 836.00 | | -19 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 623.00 | 302.00 | | 623.00 |
DL TOTAL (I) | 507 106.00 | 506 483.00 | | 507 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 726.00 | 24 363.00 | | 28 726.00 |
DX Trade payables and related accounts | 18 889.00 | 22 669.00 | | 18 889.00 |
EA Other liabilities | 3 666.00 | 3 607.00 | | 3 666.00 |
EC TOTAL (IV) | 51 281.00 | 50 639.00 | | 51 281.00 |
EE Grand total (I to V) | 558 387.00 | 557 122.00 | | 558 387.00 |
EG Accrued income and payables due within one year | 51 281.00 | 50 639.00 | | 51 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 71 376.00 | | 71 376.00 | 71 376.00 |
FG Production sold - services | 7 770.00 | | 7 770.00 | 7 770.00 |
FJ Net sales | 79 146.00 | | 79 146.00 | 79 146.00 |
FQ Other income | | | 56.00 | |
FR Total operating income (I) | | | 79 201.00 | |
FS Purchases of goods (including customs duties) | | | 46 772.00 | |
FW Other purchases and external expenses | | | 31 238.00 | |
FX Taxes, duties, and similar payments | | | 567.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 78 578.00 | |
GG - OPERATING RESULT (I - II) | | | 623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 201.00 | 70 667.00 | | 79 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 578.00 | 70 365.00 | | 78 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 623.00 | 302.00 | | 623.00 |
| |
| 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 | 507 751.00 | | | 507 751.00 |
I3 DECREASES Total Financial Fixed Assets | | | 502 751.00 | |
I4 DECREASES Grand Total | | | 507 751.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 502 751.00 | | | 502 751.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 000.00 | | | 5 000.00 |
PE DEPRECIATION Total including other intangible assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 18 889.00 | 18 889.00 | | 18 889.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 666.00 | 3 666.00 | | 3 666.00 |
VB VAT | 3 139.00 | | | 3 139.00 |
VC Group and associates | 3 937.00 | | | 3 937.00 |
VI Group and Associates | 28 726.00 | 28 726.00 | | 28 726.00 |
VM Income taxes | 28 726.00 | | | 28 726.00 |
VS Prepaid expenses | 51.00 | | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 853.00 | 35 853.00 | | 35 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 281.00 | 51 281.00 | | 51 281.00 |
