| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 374.00 | 2 374.00 | | 2 374.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 3 274.00 | 2 374.00 | 900.00 | 3 274.00 |
BT Goods | 13 077.00 | | 13 077.00 | 13 077.00 |
BZ Other receivables | 9 207.00 | | 9 207.00 | 9 207.00 |
CF Cash and cash equivalents | 106 442.00 | | 106 442.00 | 106 442.00 |
CJ TOTAL (II) | 128 726.00 | | 128 726.00 | 128 726.00 |
CO Grand total (0 to V) | 132 000.00 | 2 374.00 | 129 626.00 | 132 000.00 |
CP Shares due in less than one year | 900.00 | | | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 3 062.00 | 23 805.00 | | 3 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 66 319.00 | -20 743.00 | | 66 319.00 |
DL TOTAL (I) | 77 766.00 | 11 447.00 | | 77 766.00 |
DP Provisions for Risks | 13 077.00 | 13 077.00 | | 13 077.00 |
DR TOTAL (IV) | 13 077.00 | 13 077.00 | | 13 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 779.00 | 5 895.00 | | 6 779.00 |
DX Trade payables and related accounts | 5 004.00 | 4 262.00 | | 5 004.00 |
EA Other liabilities | 27 000.00 | 27 000.00 | | 27 000.00 |
EC TOTAL (IV) | 38 783.00 | 37 157.00 | | 38 783.00 |
EE Grand total (I to V) | 129 626.00 | 61 681.00 | | 129 626.00 |
EI Including equity loans | 6 779.00 | | | 6 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 110 286.00 | | 110 286.00 | 110 286.00 |
FJ Net sales | 110 286.00 | | 110 286.00 | 110 286.00 |
FQ Other income | | | 36.00 | |
FR Total operating income (I) | | | 110 322.00 | |
FS Purchases of goods (including customs duties) | | | 6 373.00 | |
FT Inventory change (goods) | | | 16 597.00 | |
FW Other purchases and external expenses | | | 20 337.00 | |
FX Taxes, duties, and similar payments | | | 695.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 44 002.00 | |
GG - OPERATING RESULT (I - II) | | | 66 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 319.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 322.00 | | | 110 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 002.00 | 20 743.00 | | 44 002.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 66 319.00 | -20 743.00 | | 66 319.00 |
| |
| 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 | 3 274.00 | | | 3 274.00 |
I3 DECREASES Total Financial Fixed Assets | | | 900.00 | |
I4 DECREASES Grand Total | | | 3 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 374.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 374.00 | | | 2 374.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 900.00 | | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 374.00 | | | 2 374.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 374.00 | | | 2 374.00 |
| |
| 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 | 13 077.00 | | | 13 077.00 |
7C Grand total | 13 077.00 | | | 13 077.00 |
| |
| 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 | 5 004.00 | 5 004.00 | | 5 004.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 000.00 | 27 000.00 | | 27 000.00 |
UT Other financial assets | 900.00 | 900.00 | | 900.00 |
VB VAT | 9 207.00 | | | 9 207.00 |
VI Group and Associates | 6 779.00 | 6 779.00 | | 6 779.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 107.00 | 10 107.00 | | 10 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 783.00 | 38 783.00 | | 38 783.00 |
