| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 521.00 | 1 490.00 | 1 031.00 | 2 521.00 |
BJ TOTAL (I) | 211 011.00 | 1 490.00 | 209 521.00 | 211 011.00 |
BZ Other receivables | 12 115.00 | | 12 115.00 | 12 115.00 |
CD Marketable securities | 158 974.00 | | 158 974.00 | 158 974.00 |
CF Cash and cash equivalents | 34 403.00 | | 34 403.00 | 34 403.00 |
CJ TOTAL (II) | 205 491.00 | | 205 491.00 | 205 491.00 |
CO Grand total (0 to V) | 416 503.00 | 1 490.00 | 415 012.00 | 416 503.00 |
CU Other investments | 208 490.00 | | 208 490.00 | 208 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 380 033.00 | 380 382.00 | | 380 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 373.00 | -349.00 | | -1 373.00 |
DL TOTAL (I) | 400 659.00 | 402 033.00 | | 400 659.00 |
DX Trade payables and related accounts | 2 775.00 | 3 351.00 | | 2 775.00 |
DY Tax and social security liabilities | 11 577.00 | 1 563.00 | | 11 577.00 |
EA Other liabilities | | 828.00 | | |
EC TOTAL (IV) | 14 353.00 | 5 743.00 | | 14 353.00 |
EE Grand total (I to V) | 415 012.00 | 407 776.00 | | 415 012.00 |
EG Accrued income and payables due within one year | 14 353.00 | 5 743.00 | | 14 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 161 000.00 | |
FJ Net sales | | | 161 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 000.00 | |
FR Total operating income (I) | | | 164 000.00 | |
FW Other purchases and external expenses | | | 1 343.00 | |
FY Salaries and Wages | | | 104 434.00 | |
FZ Social Security Contributions | | | 53 220.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 197.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 159 195.00 | |
GG - OPERATING RESULT (I - II) | | | 4 805.00 | |
GL Other interest and similar income | | | 2 940.00 | |
GP Total financial income (V) | | | 2 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 745.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 474.00 | 2 886.00 | | 1 474.00 |
HD Total exceptional income (VII) | 1 474.00 | 2 886.00 | | 1 474.00 |
HE Exceptional expenses on management operations | 10 592.00 | 5 607.00 | | 10 592.00 |
HH Total exceptional expenses (VIII) | 10 592.00 | 5 607.00 | | 10 592.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 118.00 | -2 721.00 | | -9 118.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 413.00 | 117 120.00 | | 168 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 169 787.00 | 117 469.00 | | 169 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 373.00 | -349.00 | | -1 373.00 |
| |
| 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 | 211 011.00 | | | 211 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 208 490.00 | |
I4 DECREASES Grand Total | | | 211 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 521.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 521.00 | | | 2 521.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 208 490.00 | | | 208 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 294.00 | 197.00 | | 1 294.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 294.00 | 197.00 | | 1 294.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VY TOTAL – STATEMENT OF LIABILITIES | | 6.00 | 8.00 | |
