| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 661.00 | 262.00 | 399.00 | 661.00 |
BJ TOTAL (I) | 147 580.00 | 65 262.00 | 82 317.00 | 147 580.00 |
BX Customers and related accounts | 14 760.00 | | 14 760.00 | 14 760.00 |
BZ Other receivables | 12 691.00 | | 12 691.00 | 12 691.00 |
CD Marketable securities | 46 674.00 | | 46 674.00 | 46 674.00 |
CF Cash and cash equivalents | 339 613.00 | | 339 613.00 | 339 613.00 |
CH Prepaid expenses | 178.00 | | 178.00 | 178.00 |
CJ TOTAL (II) | 413 916.00 | | 413 916.00 | 413 916.00 |
CO Grand total (0 to V) | 561 496.00 | 65 262.00 | 496 234.00 | 561 496.00 |
CU Other investments | 146 918.00 | 65 000.00 | 81 918.00 | 146 918.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 473 320.00 | 473 320.00 | | 473 320.00 |
DF Regulated reserves (1) | 483 000.00 | 483 000.00 | | 483 000.00 |
DH Retained earnings | -478 688.00 | -474 227.00 | | -478 688.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 928.00 | -4 461.00 | | 8 928.00 |
DL TOTAL (I) | 486 560.00 | 477 632.00 | | 486 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 316.00 | 5 367.00 | | 3 316.00 |
DX Trade payables and related accounts | 1 140.00 | 1 140.00 | | 1 140.00 |
DY Tax and social security liabilities | 5 218.00 | 2 280.00 | | 5 218.00 |
EC TOTAL (IV) | 9 674.00 | 8 788.00 | | 9 674.00 |
EE Grand total (I to V) | 496 234.00 | 486 420.00 | | 496 234.00 |
EG Accrued income and payables due within one year | 9 674.00 | 8 788.00 | | 9 674.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 500.00 | | 28 500.00 | 28 500.00 |
FJ Net sales | 28 500.00 | | 28 500.00 | 28 500.00 |
FR Total operating income (I) | | | 28 500.00 | |
FW Other purchases and external expenses | | | 19 344.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165.00 | |
GF Total Operating Expenses (II) | | | 19 577.00 | |
GG - OPERATING RESULT (I - II) | | | 8 923.00 | |
GL Other interest and similar income | | | 796.00 | |
GP Total financial income (V) | | | 796.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 791.00 | | | 791.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 296.00 | 18 368.00 | | 29 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 368.00 | 22 829.00 | | 20 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 928.00 | -4 461.00 | | 8 928.00 |
| |
| 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 | 147 580.00 | | | 147 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 146 918.00 | |
I4 DECREASES Grand Total | | | 147 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 661.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 661.00 | | | 661.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 146 918.00 | | | 146 918.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 97.00 | 165.00 | | 97.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 97.00 | 165.00 | | 97.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 65 000.00 | | | 65 000.00 |
7C Grand total | 65 000.00 | | | 65 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
8E Income Taxes | 791.00 | 791.00 | | 791.00 |
UX Other trade receivables | 14 760.00 | | | 14 760.00 |
VB VAT | 191.00 | | | 191.00 |
VC Group and associates | 12 500.00 | | | 12 500.00 |
VI Group and Associates | 3 316.00 | 3 316.00 | | 3 316.00 |
VS Prepaid expenses | 178.00 | | | 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 629.00 | 27 629.00 | | 27 629.00 |
VW VAT | 4 427.00 | 4 427.00 | | 4 427.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 674.00 | 9 674.00 | | 9 674.00 |
