| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 140 510.00 | 51 822.00 | 88 688.00 | 140 510.00 |
BJ TOTAL (I) | 227 510.00 | 51 822.00 | 175 688.00 | 227 510.00 |
BZ Other receivables | 218 436.00 | | 218 436.00 | 218 436.00 |
CD Marketable securities | 485 606.00 | 6 683.00 | 478 923.00 | 485 606.00 |
CF Cash and cash equivalents | 10 813.00 | | 10 813.00 | 10 813.00 |
CH Prepaid expenses | 2 411.00 | | 2 411.00 | 2 411.00 |
CJ TOTAL (II) | 717 265.00 | 6 683.00 | 710 582.00 | 717 265.00 |
CO Grand total (0 to V) | 944 774.00 | 58 505.00 | 886 270.00 | 944 774.00 |
CU Other investments | 87 000.00 | | 87 000.00 | 87 000.00 |
CW Deferred expenses or loan issuance costs | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 234 180.00 | 750 000.00 | | 234 180.00 |
DD Legal reserve (1) | 23 418.00 | 75 000.00 | | 23 418.00 |
DH Retained earnings | 24 132.00 | 64 097.00 | | 24 132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 998.00 | -7 366.00 | | 35 998.00 |
DL TOTAL (I) | 317 728.00 | 881 730.00 | | 317 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 557 405.00 | 2 405.00 | | 557 405.00 |
DX Trade payables and related accounts | 3 000.00 | 3 456.00 | | 3 000.00 |
DY Tax and social security liabilities | 1 887.00 | 1 868.00 | | 1 887.00 |
EB Prepaid income (2) | 6 250.00 | 6 250.00 | | 6 250.00 |
EC TOTAL (IV) | 568 542.00 | 13 979.00 | | 568 542.00 |
EE Grand total (I to V) | 886 270.00 | 895 709.00 | | 886 270.00 |
EG Accrued income and payables due within one year | 568 542.00 | 13 979.00 | | 568 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 000.00 | | 25 000.00 | 25 000.00 |
FJ Net sales | 25 000.00 | | 25 000.00 | 25 000.00 |
FQ Other income | | | 245.00 | |
FR Total operating income (I) | | | 25 245.00 | |
FW Other purchases and external expenses | | | 25 587.00 | |
FX Taxes, duties, and similar payments | | | 2 535.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 3 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 117.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 32 198.00 | |
GG - OPERATING RESULT (I - II) | | | -6 953.00 | |
GL Other interest and similar income | | | 14 713.00 | |
GM Reversals of provisions and transfers of expenses | | | 10 137.00 | |
GO Net income from sales of marketable securities | | | 5.00 | |
GP Total financial income (V) | | | 61 590.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 683.00 | |
GT Net expenses on sales of marketable securities | | | 11 956.00 | |
GU Total financial expenses (VI) | | | 18 639.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 42 951.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 86 835.00 | 51 869.00 | | 86 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 837.00 | 59 235.00 | | 50 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 998.00 | -7 366.00 | | 35 998.00 |
| |
| 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 | 227 510.00 | | | 227 510.00 |
I3 DECREASES Total Financial Fixed Assets | | | 87 000.00 | |
I4 DECREASES Grand Total | | | 227 510.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 140 510.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 140 510.00 | | | 140 510.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 87 000.00 | | | 87 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 51 705.00 | 117.00 | | 51 705.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 705.00 | 117.00 | | 51 705.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 10 137.00 | 6 683.00 | 10 137.00 | 10 137.00 |
7B Total provisions for depreciation | 10 137.00 | 6 683.00 | 10 137.00 | 10 137.00 |
7C Grand total | 10 137.00 | 6 683.00 | 10 137.00 | 10 137.00 |
UG - Financial | | 6 683.00 | 10 137.00 | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8L Deferred income | 6 250.00 | 6 250.00 | | 6 250.00 |
VC Group and associates | 217 101.00 | | | 217 101.00 |
VI Group and Associates | 557 405.00 | 557 405.00 | | 557 405.00 |
VM Income taxes | 1 335.00 | | | 1 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 887.00 | 1 887.00 | | 1 887.00 |
VS Prepaid expenses | 2 411.00 | | | 2 411.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 220 847.00 | 220 847.00 | | 220 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 568 542.00 | 568 542.00 | | 568 542.00 |
