| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 876.00 | | 876.00 | 876.00 |
BX Customers and related accounts | 102.00 | | 102.00 | 102.00 |
BZ Other receivables | 10 137.00 | | 10 137.00 | 10 137.00 |
CF Cash and cash equivalents | 169 292.00 | | 169 292.00 | 169 292.00 |
CJ TOTAL (II) | 179 531.00 | | 179 531.00 | 179 531.00 |
CO Grand total (0 to V) | 180 407.00 | | 180 407.00 | 180 407.00 |
CU Other investments | 876.00 | | 876.00 | 876.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 500.00 | 37 500.00 | | 37 500.00 |
DD Legal reserve (1) | 3 750.00 | 3 750.00 | | 3 750.00 |
DH Retained earnings | 2 442.00 | 39 629.00 | | 2 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 965.00 | 11 563.00 | | 127 965.00 |
DL TOTAL (I) | 171 657.00 | 92 442.00 | | 171 657.00 |
DQ Provisions for Expenses | 5 700.00 | 136 942.00 | | 5 700.00 |
DR TOTAL (IV) | 5 700.00 | 136 942.00 | | 5 700.00 |
DX Trade payables and related accounts | 2 865.00 | 1 842.00 | | 2 865.00 |
EA Other liabilities | 185.00 | 331.00 | | 185.00 |
EC TOTAL (IV) | 3 050.00 | 2 173.00 | | 3 050.00 |
EE Grand total (I to V) | 180 407.00 | 231 557.00 | | 180 407.00 |
EG Accrued income and payables due within one year | 3 050.00 | 2 173.00 | | 3 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 131 242.00 | |
FR Total operating income (I) | | | 131 242.00 | |
FW Other purchases and external expenses | | | 2 867.00 | |
FX Taxes, duties, and similar payments | | | 324.00 | |
GF Total Operating Expenses (II) | | | 3 191.00 | |
GG - OPERATING RESULT (I - II) | | | 128 051.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 146.00 | |
GL Other interest and similar income | | | 1 288.00 | |
GP Total financial income (V) | | | 1 434.00 | |
GR Interest and similar expenses | | | 57.00 | |
GU Total financial expenses (VI) | | | 57.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 377.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 129 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 510.00 | | |
HH Total exceptional expenses (VIII) | | 510.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -510.00 | | |
HK Income tax | 1 463.00 | 11 181.00 | | 1 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 676.00 | 2 178.00 | | 132 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 711.00 | -9 384.00 | | 4 711.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 965.00 | 11 563.00 | | 127 965.00 |
| |
| 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 | 876.00 | | | 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 876.00 | |
I4 DECREASES Grand Total | | | 876.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 876.00 | | | 876.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 136 942.00 | | 131 242.00 | 136 942.00 |
7C Grand total | 136 942.00 | | 131 242.00 | 136 942.00 |
UE of which provisions and reversals: - Operating | | | 131 242.00 | |
| |
| 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 | 2 865.00 | 2 865.00 | | 2 865.00 |
8K Other liabilities (including liabilities related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VA Doubtful or disputed receivables | 102.00 | | | 102.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 137.00 | | | 10 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 239.00 | 10 239.00 | | 10 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 050.00 | 3 050.00 | | 3 050.00 |
