| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 008.00 | 6 008.00 | | 6 008.00 |
AT Other tangible assets | 2 655.00 | 2 655.00 | | 2 655.00 |
BJ TOTAL (I) | 308 363.00 | 8 663.00 | 299 700.00 | 308 363.00 |
CF Cash and cash equivalents | 228.00 | | 228.00 | 228.00 |
CJ TOTAL (II) | 228.00 | | 228.00 | 228.00 |
CO Grand total (0 to V) | 308 590.00 | 8 663.00 | 299 928.00 | 308 590.00 |
CU Other investments | 299 700.00 | | 299 700.00 | 299 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 269 308.00 | 263 824.00 | | 269 308.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -203.00 | 5 484.00 | | -203.00 |
DL TOTAL (I) | 285 874.00 | 286 077.00 | | 285 874.00 |
DX Trade payables and related accounts | 8 412.00 | 8 412.00 | | 8 412.00 |
DY Tax and social security liabilities | 3 181.00 | 6 149.00 | | 3 181.00 |
EA Other liabilities | 2 460.00 | | | 2 460.00 |
EC TOTAL (IV) | 14 053.00 | 14 561.00 | | 14 053.00 |
EE Grand total (I to V) | 299 928.00 | 300 639.00 | | 299 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 000.00 | |
FR Total operating income (I) | | | 2 000.00 | |
FW Other purchases and external expenses | | | 563.00 | |
FX Taxes, duties, and similar payments | | | 1 447.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 193.00 | |
GF Total Operating Expenses (II) | | | 2 203.00 | |
GG - OPERATING RESULT (I - II) | | | -203.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -203.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 8 631.00 | | |
HD Total exceptional income (VII) | | 8 631.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 8 631.00 | | |
HK Income tax | | 968.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 000.00 | 8 631.00 | | 2 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 203.00 | 3 148.00 | | 2 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -203.00 | 5 484.00 | | -203.00 |
| |
| 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 | 308 363.00 | | | 308 363.00 |
I3 DECREASES Total Financial Fixed Assets | | | 299 700.00 | |
I4 DECREASES Grand Total | | | 308 363.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 663.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 663.00 | | | 8 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 700.00 | | | 299 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 470.00 | 193.00 | | 8 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 470.00 | 193.00 | | 8 470.00 |
| |
| 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 | 8 412.00 | 8 412.00 | | 8 412.00 |
8D Social Security and Other Social Organizations | 3 000.00 | 3 000.00 | | 3 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 460.00 | 2 460.00 | | 2 460.00 |
VW VAT | 181.00 | 181.00 | | 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 053.00 | 14 053.00 | | 14 053.00 |
