| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 625.00 | 1 625.00 | | 1 625.00 |
AJ Other Intangible Assets | 1 303.00 | 1 303.00 | | 1 303.00 |
BJ TOTAL (I) | 2 928.00 | 2 928.00 | | 2 928.00 |
BZ Other receivables | 152 747.00 | | 152 747.00 | 152 747.00 |
CF Cash and cash equivalents | 85.00 | | 85.00 | 85.00 |
CJ TOTAL (II) | 152 832.00 | | 152 832.00 | 152 832.00 |
CO Grand total (0 to V) | 155 760.00 | 2 928.00 | 152 832.00 | 155 760.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 15 723.00 | 15 723.00 | | 15 723.00 |
DH Retained earnings | 117 408.00 | 3 027.00 | | 117 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 534.00 | 114 381.00 | | 4 534.00 |
DL TOTAL (I) | 146 135.00 | 141 601.00 | | 146 135.00 |
DU Loans and Debts from Credit Institutions (3) | 1 309.00 | | | 1 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 267.00 | 57 191.00 | | 2 267.00 |
DX Trade payables and related accounts | 2 880.00 | 3 804.00 | | 2 880.00 |
DY Tax and social security liabilities | 241.00 | 1 660.00 | | 241.00 |
EC TOTAL (IV) | 6 697.00 | 62 655.00 | | 6 697.00 |
EE Grand total (I to V) | 152 832.00 | 204 256.00 | | 152 832.00 |
EG Accrued income and payables due within one year | 6 697.00 | 62 655.00 | | 6 697.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 10 413.00 | |
FR Total operating income (I) | | | 10 413.00 | |
FW Other purchases and external expenses | | | 3 537.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 3 612.00 | |
GG - OPERATING RESULT (I - II) | | | 6 801.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 801.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 267.00 | 57 191.00 | | 2 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 413.00 | 175 109.00 | | 10 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 879.00 | 60 728.00 | | 5 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 534.00 | 114 381.00 | | 4 534.00 |
| |
| 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 | 2 928.00 | | | 2 928.00 |
I4 DECREASES Grand Total | | | 2 928.00 | |
IO DECREASES Total including other intangible assets | | | 2 928.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 928.00 | | | 2 928.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 928.00 | | | 2 928.00 |
PE DEPRECIATION Total including other intangible assets | 2 928.00 | | | 2 928.00 |
| |
| 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 | 2 880.00 | 2 880.00 | | 2 880.00 |
VB VAT | 480.00 | | | 480.00 |
VC Group and associates | 152 267.00 | | | 152 267.00 |
VG Loans with a maturity of up to one year at origin | 1 309.00 | 1 309.00 | | 1 309.00 |
VI Group and Associates | 2 267.00 | 2 267.00 | | 2 267.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 747.00 | 152 747.00 | | 152 747.00 |
VW VAT | 241.00 | 241.00 | | 241.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 697.00 | 6 697.00 | | 6 697.00 |
