| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 048.00 | 2 048.00 | | 2 048.00 |
BJ TOTAL (I) | 587 048.00 | 2 048.00 | 585 000.00 | 587 048.00 |
BX Customers and related accounts | 146.00 | | 146.00 | 146.00 |
BZ Other receivables | 2 293 048.00 | | 2 293 048.00 | 2 293 048.00 |
CD Marketable securities | 190 000.00 | | 190 000.00 | 190 000.00 |
CF Cash and cash equivalents | 80 499.00 | | 80 499.00 | 80 499.00 |
CJ TOTAL (II) | 2 563 694.00 | | 2 563 694.00 | 2 563 694.00 |
CO Grand total (0 to V) | 3 150 742.00 | 2 048.00 | 3 148 694.00 | 3 150 742.00 |
CR Shares due in more than one year | 956 750.00 | | | 956 750.00 |
CU Other investments | 585 000.00 | | 585 000.00 | 585 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 121 000.00 | | | 1 121 000.00 |
DD Legal reserve (1) | 112 100.00 | | | 112 100.00 |
DG Other reserves | 1 443 821.00 | | | 1 443 821.00 |
DH Retained earnings | 344 004.00 | | | 344 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 403.00 | | | -4 403.00 |
DL TOTAL (I) | 3 016 522.00 | | | 3 016 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 600.00 | | | 1 600.00 |
DX Trade payables and related accounts | 6 770.00 | | | 6 770.00 |
DY Tax and social security liabilities | 2 801.00 | | | 2 801.00 |
EA Other liabilities | 121 000.00 | | | 121 000.00 |
EC TOTAL (IV) | 132 171.00 | | | 132 171.00 |
EE Grand total (I to V) | 3 148 694.00 | | | 3 148 694.00 |
EG Accrued income and payables due within one year | 132 171.00 | | | 132 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 566.00 | | 7 566.00 | 7 566.00 |
FJ Net sales | 7 566.00 | | 7 566.00 | 7 566.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 818.00 | |
FR Total operating income (I) | | | 8 384.00 | |
FW Other purchases and external expenses | | | 17 240.00 | |
FX Taxes, duties, and similar payments | | | 6 747.00 | |
FY Salaries and Wages | | | 24 818.00 | |
FZ Social Security Contributions | | | 11 171.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 59 997.00 | |
GG - OPERATING RESULT (I - II) | | | -51 612.00 | |
GL Other interest and similar income | | | 47 209.00 | |
GP Total financial income (V) | | | 47 209.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 47 209.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 818.00 | | | 818.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 594.00 | | | 55 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 997.00 | | | 59 997.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 403.00 | | | -4 403.00 |
HP References: Equipment leasing | 2 007.00 | | | 2 007.00 |
| |
| 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 | 587 048.00 | | | 587 048.00 |
I3 DECREASES Total Financial Fixed Assets | | | 585 000.00 | |
I4 DECREASES Grand Total | | | 587 048.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 048.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 048.00 | | | 2 048.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 585 000.00 | | | 585 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 048.00 | | | 2 048.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 048.00 | | | 2 048.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 6 770.00 | 6 770.00 | | 6 770.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122 600.00 | 122 600.00 | | 122 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 293 195.00 | 1 336 445.00 | 956 750.00 | 2 293 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 132 171.00 | 132 171.00 | | 132 171.00 |
