| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 595.00 | 397.00 | 198.00 | 595.00 |
BJ TOTAL (I) | 132 595.00 | 397.00 | 132 198.00 | 132 595.00 |
BZ Other receivables | 198.00 | | 198.00 | 198.00 |
CF Cash and cash equivalents | 11 767.00 | | 11 767.00 | 11 767.00 |
CJ TOTAL (II) | 11 965.00 | | 11 965.00 | 11 965.00 |
CO Grand total (0 to V) | 144 560.00 | 397.00 | 144 163.00 | 144 560.00 |
CU Other investments | 132 000.00 | | 132 000.00 | 132 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 48 137.00 | 14 615.00 | | 48 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 041.00 | 33 522.00 | | 35 041.00 |
DL TOTAL (I) | 84 278.00 | 49 237.00 | | 84 278.00 |
DU Loans and Debts from Credit Institutions (3) | 27 173.00 | 40 180.00 | | 27 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 477.00 | 6 075.00 | | 5 477.00 |
DX Trade payables and related accounts | 581.00 | | | 581.00 |
DY Tax and social security liabilities | 1 868.00 | 4 705.00 | | 1 868.00 |
EA Other liabilities | 24 786.00 | 18 686.00 | | 24 786.00 |
EC TOTAL (IV) | 59 885.00 | 69 646.00 | | 59 885.00 |
EE Grand total (I to V) | 144 163.00 | 118 883.00 | | 144 163.00 |
EI Including equity loans | 5 477.00 | | | 5 477.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 2 387.00 | |
FX Taxes, duties, and similar payments | | | 1 254.00 | |
FY Salaries and Wages | | | 4 000.00 | |
FZ Social Security Contributions | | | 2 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 199.00 | |
GF Total Operating Expenses (II) | | | 10 326.00 | |
GG - OPERATING RESULT (I - II) | | | 4 674.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 32 333.00 | |
GP Total financial income (V) | | | 32 333.00 | |
GR Interest and similar expenses | | | 1 204.00 | |
GU Total financial expenses (VI) | | | 1 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 762.00 | 1 838.00 | | 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 333.00 | 45 822.00 | | 47 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 292.00 | 12 300.00 | | 12 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 041.00 | 33 522.00 | | 35 041.00 |
| |
| 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 | 105 595.00 | | 27 000.00 | 105 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 132 000.00 | |
I4 DECREASES Grand Total | | | 132 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 595.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 595.00 | | | 595.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 105 000.00 | | 27 000.00 | 105 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198.00 | 199.00 | | 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 198.00 | 199.00 | | 198.00 |
| |
| 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 | 581.00 | 581.00 | | 581.00 |
8D Social Security and Other Social Organizations | 947.00 | 947.00 | | 947.00 |
8E Income Taxes | 762.00 | 762.00 | | 762.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 786.00 | 24 786.00 | | 24 786.00 |
VB VAT | 83.00 | | | 83.00 |
VG Loans with a maturity of up to one year at origin | 27 173.00 | 13 549.00 | 13 624.00 | 27 173.00 |
VI Group and Associates | 5 477.00 | 5 477.00 | | 5 477.00 |
VK Loans repaid during the year | 12 993.00 | | | 12 993.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 115.00 | | | 115.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 198.00 | 198.00 | | 198.00 |
VW VAT | 159.00 | 159.00 | | 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 885.00 | 46 261.00 | 13 624.00 | 59 885.00 |
