| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 190.00 | 1 988.00 | 202.00 | 2 190.00 |
BJ TOTAL (I) | 264 939.00 | 1 988.00 | 262 951.00 | 264 939.00 |
BZ Other receivables | 4 929.00 | | 4 929.00 | 4 929.00 |
CF Cash and cash equivalents | 48 349.00 | | 48 349.00 | 48 349.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 53 368.00 | | 53 368.00 | 53 368.00 |
CO Grand total (0 to V) | 318 306.00 | 1 988.00 | 316 318.00 | 318 306.00 |
CU Other investments | 262 749.00 | | 262 749.00 | 262 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 24 000.00 | 18 007.00 | | 24 000.00 |
DG Other reserves | 34 205.00 | 4 557.00 | | 34 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 049.00 | 35 641.00 | | 6 049.00 |
DK Regulated provisions | 5 602.00 | 5 330.00 | | 5 602.00 |
DL TOTAL (I) | 309 856.00 | 303 535.00 | | 309 856.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 282.00 | | |
DX Trade payables and related accounts | 1 573.00 | 1 583.00 | | 1 573.00 |
DY Tax and social security liabilities | 4 633.00 | 6 336.00 | | 4 633.00 |
EA Other liabilities | 257.00 | | | 257.00 |
EC TOTAL (IV) | 6 462.00 | 9 201.00 | | 6 462.00 |
EE Grand total (I to V) | 316 318.00 | 312 736.00 | | 316 318.00 |
EG Accrued income and payables due within one year | 6 462.00 | 9 201.00 | | 6 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 14 800.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 14 803.00 | |
FW Other purchases and external expenses | | | 2 885.00 | |
FX Taxes, duties, and similar payments | | | 195.00 | |
FY Salaries and Wages | | | 2 368.00 | |
FZ Social Security Contributions | | | 1 786.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 407.00 | |
GF Total Operating Expenses (II) | | | 7 642.00 | |
GG - OPERATING RESULT (I - II) | | | 7 162.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200.00 | |
GP Total financial income (V) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HG Exceptional depreciation and provisions | 272.00 | 1 120.00 | | 272.00 |
HH Total exceptional expenses (VIII) | 278.00 | 1 120.00 | | 278.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -278.00 | -1 120.00 | | -278.00 |
HK Income tax | 1 035.00 | 7 348.00 | | 1 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 003.00 | 69 050.00 | | 15 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 954.00 | 33 409.00 | | 8 954.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 049.00 | 35 641.00 | | 6 049.00 |
| |
| 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 | 264 682.00 | | 257.00 | 264 682.00 |
I3 DECREASES Total Financial Fixed Assets | | | 262 749.00 | |
I4 DECREASES Grand Total | | | 264 939.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 190.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 190.00 | | | 2 190.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 262 492.00 | | 257.00 | 262 492.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 581.00 | 407.00 | | 1 581.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 581.00 | 407.00 | | 1 581.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 5 330.00 | 272.00 | 5 602.00 | 5 330.00 |
7C Grand total | 5 330.00 | 272.00 | 5 602.00 | 5 330.00 |
UJ - Exceptional | | 272.00 | | |
| |
| 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 | 1 572.00 | 1 572.00 | | 1 572.00 |
8K Other liabilities (including liabilities related to repo transactions) | 257.00 | 257.00 | | 257.00 |
VB VAT | 250.00 | | | 250.00 |
VM Income taxes | 4 479.00 | | | 4 479.00 |
VQ Other Taxes, Duties, and Similar Debts | 120.00 | 120.00 | | 120.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200.00 | | | 200.00 |
VS Prepaid expenses | 90.00 | | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 019.00 | 5 019.00 | 100.00 | 5 019.00 |
VW VAT | 4 513.00 | 4 513.00 | | 4 513.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 462.00 | 6 462.00 | | 6 462.00 |
