| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 801.00 | | 5 801.00 | 5 801.00 |
BJ TOTAL (I) | 5 801.00 | | 5 801.00 | 5 801.00 |
BX Customers and related accounts | 7 285.00 | 6 091.00 | 1 194.00 | 7 285.00 |
BZ Other receivables | 55 778.00 | | 55 778.00 | 55 778.00 |
CD Marketable securities | 1 241 138.00 | | 1 241 138.00 | 1 241 138.00 |
CF Cash and cash equivalents | 17 022.00 | | 17 022.00 | 17 022.00 |
CJ TOTAL (II) | 1 321 223.00 | 6 091.00 | 1 315 132.00 | 1 321 223.00 |
CO Grand total (0 to V) | 1 327 024.00 | 6 091.00 | 1 320 933.00 | 1 327 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 180 828.00 | 797 357.00 | | 1 180 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 631.00 | 383 471.00 | | 10 631.00 |
DL TOTAL (I) | 1 301 459.00 | 1 290 828.00 | | 1 301 459.00 |
DP Provisions for Risks | 5 801.00 | 5 801.00 | | 5 801.00 |
DR TOTAL (IV) | 5 801.00 | 5 801.00 | | 5 801.00 |
DU Loans and Debts from Credit Institutions (3) | | 792.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 5 636.00 | | |
DX Trade payables and related accounts | 4 497.00 | 10 939.00 | | 4 497.00 |
DY Tax and social security liabilities | 706.00 | 9 366.00 | | 706.00 |
EA Other liabilities | 8 471.00 | 6 747.00 | | 8 471.00 |
EC TOTAL (IV) | 13 673.00 | 33 480.00 | | 13 673.00 |
EE Grand total (I to V) | 1 320 933.00 | 1 330 109.00 | | 1 320 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 3 448.00 | |
FX Taxes, duties, and similar payments | | | 1 603.00 | |
FY Salaries and Wages | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 547.00 | |
GF Total Operating Expenses (II) | | | 5 598.00 | |
GG - OPERATING RESULT (I - II) | | | -5 598.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GO Net income from sales of marketable securities | | | 7 443.00 | |
GP Total financial income (V) | | | 7 443.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 366.00 | | | 9 366.00 |
HB Exceptional income from capital transactions | | 1 091 864.00 | | |
HD Total exceptional income (VII) | 9 366.00 | 1 091 864.00 | | 9 366.00 |
HE Exceptional expenses on management operations | 580.00 | 51.00 | | 580.00 |
HF Exceptional expenses on capital transactions | | 700 706.00 | | |
HH Total exceptional expenses (VIII) | 580.00 | 700 757.00 | | 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 786.00 | 391 107.00 | | 8 786.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 809.00 | 2 674 668.00 | | 16 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 178.00 | 2 291 197.00 | | 6 178.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 631.00 | 383 471.00 | | 10 631.00 |
| |
| 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 | 5 801.00 | | | 5 801.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 801.00 | |
I4 DECREASES Grand Total | | | 5 801.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 801.00 | | | 5 801.00 |
| |
| 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 | 5 801.00 | | | 5 801.00 |
6T Receivables | 6 091.00 | | | 6 091.00 |
7B Total provisions for depreciation | 6 091.00 | | | 6 091.00 |
7C Grand total | 11 892.00 | | | 11 892.00 |
| |
| 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 | 4 497.00 | 4 497.00 | | 4 497.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 471.00 | 8 471.00 | | 8 471.00 |
UT Other financial assets | 5 801.00 | | | 5 801.00 |
VA Doubtful or disputed receivables | 7 285.00 | | | 7 285.00 |
VB VAT | 1 800.00 | | | 1 800.00 |
VM Income taxes | 53 978.00 | | | 53 978.00 |
VQ Other Taxes, Duties, and Similar Debts | 706.00 | 706.00 | | 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 864.00 | 63 063.00 | 5 801.00 | 68 864.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 673.00 | 13 673.00 | | 13 673.00 |
