| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 5 000.00 | | 5 000.00 | 5 000.00 |
AP Buildings | 40 000.00 | 2 016.00 | 37 984.00 | 40 000.00 |
BD Other fixed assets | 162.00 | | 162.00 | 162.00 |
BJ TOTAL (I) | 45 162.00 | 2 016.00 | 43 146.00 | 45 162.00 |
BX Customers and related accounts | 589.00 | | 589.00 | 589.00 |
BZ Other receivables | 449.00 | | 449.00 | 449.00 |
CD Marketable securities | 58 906.00 | 57 639.00 | 1 267.00 | 58 906.00 |
CF Cash and cash equivalents | 98 842.00 | | 98 842.00 | 98 842.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 158 786.00 | 57 639.00 | 101 147.00 | 158 786.00 |
CO Grand total (0 to V) | 203 948.00 | 59 655.00 | 144 293.00 | 203 948.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 68 309.00 | 121 648.00 | | 68 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 712.00 | -53 339.00 | | 25 712.00 |
DL TOTAL (I) | 102 821.00 | 77 109.00 | | 102 821.00 |
DU Loans and Debts from Credit Institutions (3) | 38 309.00 | 42 402.00 | | 38 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106.00 | 106.00 | | 106.00 |
DX Trade payables and related accounts | 1 260.00 | 900.00 | | 1 260.00 |
DY Tax and social security liabilities | 1 262.00 | 89.00 | | 1 262.00 |
EB Prepaid income (2) | 535.00 | 535.00 | | 535.00 |
EC TOTAL (IV) | 41 472.00 | 44 033.00 | | 41 472.00 |
EE Grand total (I to V) | 144 293.00 | 121 142.00 | | 144 293.00 |
EG Accrued income and payables due within one year | 7 416.00 | 5 789.00 | | 7 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 083.00 | | 7 083.00 | 7 083.00 |
FJ Net sales | 7 083.00 | | 7 083.00 | 7 083.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 7 103.00 | |
FW Other purchases and external expenses | | | 2 282.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
FY Salaries and Wages | | | 1 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 144.00 | |
GE Other Expenses | | | 275.00 | |
GF Total Operating Expenses (II) | | | 5 074.00 | |
GG - OPERATING RESULT (I - II) | | | 2 029.00 | |
GL Other interest and similar income | | | 2.00 | |
GM Reversals of provisions and transfers of expenses | | | 14 172.00 | |
GO Net income from sales of marketable securities | | | 10 770.00 | |
GP Total financial income (V) | | | 24 944.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 1 177.00 | |
GT Net expenses on sales of marketable securities | | | 84.00 | |
GU Total financial expenses (VI) | | | 1 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 684.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 047.00 | 23 723.00 | | 32 047.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 335.00 | 77 062.00 | | 6 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 712.00 | -53 339.00 | | 25 712.00 |
| |
| 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 | 45 161.00 | | 2.00 | 45 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 163.00 | |
I4 DECREASES Grand Total | | | 45 162.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 000.00 | | | 45 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 161.00 | | 2.00 | 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 872.00 | 1 144.00 | | 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 872.00 | 1 144.00 | | 872.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 71 811.00 | | 14 172.00 | 71 811.00 |
7B Total provisions for depreciation | 71 811.00 | | 14 172.00 | 71 811.00 |
7C Grand total | 71 811.00 | | 14 172.00 | 71 811.00 |
UG - Financial | | | 14 172.00 | |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8L Deferred income | 535.00 | 535.00 | | 535.00 |
UX Other trade receivables | 589.00 | | | 589.00 |
VB VAT | 210.00 | | | 210.00 |
VG Loans with a maturity of up to one year at origin | 65.00 | 65.00 | | 65.00 |
VH Loans with a maturity of more than one year at origin | 38 244.00 | 4 188.00 | 17 816.00 | 38 244.00 |
VI Group and Associates | 106.00 | 106.00 | | 106.00 |
VJ Loans taken out during the year | 4 087.00 | | | 4 087.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 239.00 | | | 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 038.00 | 1 038.00 | | 1 038.00 |
VW VAT | 1 172.00 | 1 172.00 | | 1 172.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 472.00 | 7 416.00 | 17 816.00 | 41 472.00 |
