| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 000.00 | 2 000.00 | | 2 000.00 |
BJ TOTAL (I) | 3 060.00 | 2 000.00 | 1 060.00 | 3 060.00 |
BX Customers and related accounts | 12 283.00 | | 12 283.00 | 12 283.00 |
BZ Other receivables | 1 044 194.00 | | 1 044 194.00 | 1 044 194.00 |
CD Marketable securities | 8 239.00 | 105.00 | 8 134.00 | 8 239.00 |
CF Cash and cash equivalents | 88 477.00 | | 88 477.00 | 88 477.00 |
CH Prepaid expenses | 962.00 | | 962.00 | 962.00 |
CJ TOTAL (II) | 1 154 157.00 | 105.00 | 1 154 051.00 | 1 154 157.00 |
CO Grand total (0 to V) | 1 157 217.00 | 2 105.00 | 1 155 111.00 | 1 157 217.00 |
CU Other investments | 1 060.00 | | 1 060.00 | 1 060.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 506 700.00 | | | 506 700.00 |
DD Legal reserve (1) | 50 670.00 | | | 50 670.00 |
DG Other reserves | 450 348.00 | | | 450 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 918.00 | | | 13 918.00 |
DL TOTAL (I) | 1 021 636.00 | | | 1 021 636.00 |
DU Loans and Debts from Credit Institutions (3) | 35.00 | | | 35.00 |
DV Miscellaneous Loans and Financial Debts (4) | 120 640.00 | | | 120 640.00 |
DX Trade payables and related accounts | 9 539.00 | | | 9 539.00 |
DY Tax and social security liabilities | 3 261.00 | | | 3 261.00 |
EC TOTAL (IV) | 133 475.00 | | | 133 475.00 |
EE Grand total (I to V) | 1 155 111.00 | | | 1 155 111.00 |
EG Accrued income and payables due within one year | 133 475.00 | | | 133 475.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 35.00 | | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 236.00 | | 24 236.00 | 24 236.00 |
FJ Net sales | 24 236.00 | | 24 236.00 | 24 236.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 24 237.00 | |
FW Other purchases and external expenses | | | 25 141.00 | |
FX Taxes, duties, and similar payments | | | 325.00 | |
FY Salaries and Wages | | | 13 215.00 | |
GF Total Operating Expenses (II) | | | 38 681.00 | |
GG - OPERATING RESULT (I - II) | | | -14 444.00 | |
GI Supported loss or transferred profit (IV) | | | 287.00 | |
GL Other interest and similar income | | | 20 493.00 | |
GO Net income from sales of marketable securities | | | 11 880.00 | |
GP Total financial income (V) | | | 32 373.00 | |
GQ Financial allocations to depreciation and provisions | | | 105.00 | |
GT Net expenses on sales of marketable securities | | | 3 576.00 | |
GU Total financial expenses (VI) | | | 3 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 960.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 6.00 | | | 6.00 |
HD Total exceptional income (VII) | 6.00 | | | 6.00 |
HE Exceptional expenses on management operations | 49.00 | | | 49.00 |
HH Total exceptional expenses (VIII) | 49.00 | | | 49.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 617.00 | | | 56 617.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 699.00 | | | 42 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 918.00 | | | 13 918.00 |
| |
| 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 | 3 060.00 | | | 3 060.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 060.00 | |
I4 DECREASES Grand Total | | | 3 060.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 060.00 | | | 1 060.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 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 | 9 539.00 | 9 539.00 | | 9 539.00 |
8K Other liabilities (including liabilities related to repo transactions) | 120 641.00 | 120 641.00 | | 120 641.00 |
UX Other trade receivables | 12 283.00 | | | 12 283.00 |
VG Loans with a maturity of up to one year at origin | 35.00 | 35.00 | | 35.00 |
VP Miscellaneous | 1 044 195.00 | | | 1 044 195.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 261.00 | 3 261.00 | | 3 261.00 |
VS Prepaid expenses | 962.00 | | | 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 057 440.00 | 1 057 440.00 | | 1 057 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 476.00 | 133 476.00 | | 133 476.00 |
