| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 584.00 | 584.00 | | 584.00 |
BD Other fixed assets | 1 300 000.00 | | 1 300 000.00 | 1 300 000.00 |
BJ TOTAL (I) | 1 300 584.00 | 584.00 | 1 300 000.00 | 1 300 584.00 |
BX Customers and related accounts | 3 720.00 | | 3 720.00 | 3 720.00 |
BZ Other receivables | 658.00 | | 658.00 | 658.00 |
CF Cash and cash equivalents | 10 373.00 | | 10 373.00 | 10 373.00 |
CJ TOTAL (II) | 14 751.00 | | 14 751.00 | 14 751.00 |
CO Grand total (0 to V) | 1 315 336.00 | 584.00 | 1 314 751.00 | 1 315 336.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 671 259.00 | | | 671 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 512.00 | | | 74 512.00 |
DL TOTAL (I) | 747 421.00 | | | 747 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 181.00 | | | 79 181.00 |
DX Trade payables and related accounts | 1 728.00 | | | 1 728.00 |
DY Tax and social security liabilities | 3 422.00 | | | 3 422.00 |
EA Other liabilities | 483 000.00 | | | 483 000.00 |
EC TOTAL (IV) | 567 331.00 | | | 567 331.00 |
EE Grand total (I to V) | 1 314 751.00 | | | 1 314 751.00 |
EG Accrued income and payables due within one year | 567 331.00 | | | 567 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 200.00 | | 37 200.00 | 37 200.00 |
FJ Net sales | 37 200.00 | | 37 200.00 | 37 200.00 |
FR Total operating income (I) | | | 37 200.00 | |
FW Other purchases and external expenses | | | 1 614.00 | |
FX Taxes, duties, and similar payments | | | 4 945.00 | |
FY Salaries and Wages | | | 26 400.00 | |
FZ Social Security Contributions | | | 12 236.00 | |
GF Total Operating Expenses (II) | | | 45 196.00 | |
GG - OPERATING RESULT (I - II) | | | -7 996.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 83 967.00 | |
GP Total financial income (V) | | | 83 967.00 | |
GR Interest and similar expenses | | | 1 395.00 | |
GU Total financial expenses (VI) | | | 1 395.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82 572.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74 576.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 236.00 | | | 12 236.00 |
HE Exceptional expenses on management operations | 64.00 | | | 64.00 |
HH Total exceptional expenses (VIII) | 64.00 | | | 64.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -64.00 | | | -64.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 167.00 | | | 121 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 655.00 | | | 46 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 512.00 | | | 74 512.00 |
| |
| 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 | 1 300 584.00 | | | 1 300 584.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 300 000.00 | |
I4 DECREASES Grand Total | | | 1 300 584.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 584.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 584.00 | | | 584.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 300 000.00 | | | 1 300 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 584.00 | | | 584.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 584.00 | | | 584.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 79 181.00 | 79 181.00 | | 79 181.00 |
8B Suppliers and Related Accounts | 1 728.00 | 1 728.00 | | 1 728.00 |
8D Social Security and Other Social Organizations | 2 074.00 | 2 074.00 | | 2 074.00 |
8K Other liabilities (including liabilities related to repo transactions) | 483 000.00 | 84 000.00 | 399 000.00 | 483 000.00 |
UX Other trade receivables | 3 720.00 | | | 3 720.00 |
VB VAT | 658.00 | | | 658.00 |
VQ Other Taxes, Duties, and Similar Debts | 728.00 | 728.00 | | 728.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 378.00 | 4 378.00 | | 4 378.00 |
VW VAT | 620.00 | 620.00 | | 620.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 567 331.00 | 168 331.00 | 399 000.00 | 567 331.00 |
