| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 250.00 | 4 250.00 | | 4 250.00 |
BB Receivables related to investments | 361 772.00 | | 361 772.00 | 361 772.00 |
BD Other fixed assets | 47 990.00 | 13 752.00 | 34 238.00 | 47 990.00 |
BJ TOTAL (I) | 415 002.00 | 18 002.00 | 397 000.00 | 415 002.00 |
BX Customers and related accounts | 2 565.00 | | 2 565.00 | 2 565.00 |
CF Cash and cash equivalents | 1 717.00 | | 1 717.00 | 1 717.00 |
CH Prepaid expenses | 328.00 | | 328.00 | 328.00 |
CJ TOTAL (II) | 4 610.00 | | 4 610.00 | 4 610.00 |
CO Grand total (0 to V) | 419 613.00 | 18 002.00 | 401 611.00 | 419 613.00 |
CU Other investments | 990.00 | | 990.00 | 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 254 355.00 | 254 355.00 | | 254 355.00 |
DD Legal reserve (1) | 25 435.00 | 25 435.00 | | 25 435.00 |
DG Other reserves | 125 267.00 | 147 304.00 | | 125 267.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 362.00 | -1 036.00 | | -6 362.00 |
DL TOTAL (I) | 398 695.00 | 426 057.00 | | 398 695.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | 11 916.00 | | 1 000.00 |
DX Trade payables and related accounts | 1 872.00 | 1 928.00 | | 1 872.00 |
DY Tax and social security liabilities | 43.00 | 43.00 | | 43.00 |
EC TOTAL (IV) | 2 915.00 | 13 887.00 | | 2 915.00 |
EE Grand total (I to V) | 401 611.00 | 439 945.00 | | 401 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 227.00 | | 13 227.00 | 13 227.00 |
FJ Net sales | 13 227.00 | | 13 227.00 | 13 227.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 13 227.00 | |
FW Other purchases and external expenses | | | 7 128.00 | |
FX Taxes, duties, and similar payments | | | 173.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 995.00 | |
GF Total Operating Expenses (II) | | | 9 295.00 | |
GG - OPERATING RESULT (I - II) | | | 3 931.00 | |
GK Income from other securities and fixed asset receivables | | | 2 324.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 212.00 | |
GP Total financial income (V) | | | 3 536.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 752.00 | |
GU Total financial expenses (VI) | | | 13 752.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 285.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 10 000.00 | | | 10 000.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HF Exceptional expenses on capital transactions | 10 077.00 | | | 10 077.00 |
HH Total exceptional expenses (VIII) | 10 077.00 | 90.00 | | 10 077.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -77.00 | -90.00 | | -77.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 762.00 | 8 350.00 | | 26 762.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 124.00 | 9 386.00 | | 33 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 362.00 | -1 036.00 | | -6 362.00 |
| |
| 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 | 442 577.00 | | | 442 577.00 |
I3 DECREASES Total Financial Fixed Assets | 27 575.00 | | 410 752.00 | 27 575.00 |
I4 DECREASES Grand Total | 27 575.00 | | 415 002.00 | 27 575.00 |
IY DECREASES Total Tangible Fixed Assets | | | 4 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 250.00 | | | 4 250.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 438 327.00 | | | 438 327.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 255.00 | 1 995.00 | | 2 255.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 255.00 | 1 995.00 | | 2 255.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 12 120.00 | 137 520.00 | 12 120.00 | 12 120.00 |
7B Total provisions for depreciation | 1 212.00 | 13 752.00 | 1 212.00 | 1 212.00 |
7C Grand total | 1 212.00 | 13 752.00 | 1 212.00 | 1 212.00 |
UG - Financial | | 13 752.00 | 1 212.00 | |
| |
| 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 | 1 872.00 | 1 872.00 | | 1 872.00 |
UL Receivables related to investments | 361 772.00 | | | 361 772.00 |
UX Other trade receivables | 2 565.00 | | | 2 565.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 43.00 | 43.00 | | 43.00 |
VS Prepaid expenses | 328.00 | | | 328.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 665.00 | 2 893.00 | 361 772.00 | 364 665.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 915.00 | 2 915.00 | | 2 915.00 |
