| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 598.00 | 598.00 | | 598.00 |
BJ TOTAL (I) | 504 588.00 | 598.00 | 503 990.00 | 504 588.00 |
BX Customers and related accounts | 2 038.00 | | 2 038.00 | 2 038.00 |
BZ Other receivables | 158 481.00 | | 158 481.00 | 158 481.00 |
CF Cash and cash equivalents | 2 927.00 | | 2 927.00 | 2 927.00 |
CJ TOTAL (II) | 163 445.00 | | 163 445.00 | 163 445.00 |
CO Grand total (0 to V) | 668 033.00 | 598.00 | 667 435.00 | 668 033.00 |
CU Other investments | 503 990.00 | | 503 990.00 | 503 990.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 496 000.00 | 496 000.00 | | 496 000.00 |
DD Legal reserve (1) | 49 600.00 | 33 275.00 | | 49 600.00 |
DG Other reserves | 8 795.00 | | | 8 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 520.00 | 25 120.00 | | 43 520.00 |
DL TOTAL (I) | 597 915.00 | 554 395.00 | | 597 915.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 916.00 | 12 062.00 | | 65 916.00 |
DX Trade payables and related accounts | 2 121.00 | 2 535.00 | | 2 121.00 |
DY Tax and social security liabilities | 1 484.00 | 2 182.00 | | 1 484.00 |
EC TOTAL (IV) | 69 520.00 | 16 779.00 | | 69 520.00 |
EE Grand total (I to V) | 667 435.00 | 571 174.00 | | 667 435.00 |
EG Accrued income and payables due within one year | 69 520.00 | 16 779.00 | | 69 520.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 7 400.00 | |
FJ Net sales | | | 7 400.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 7 404.00 | |
FW Other purchases and external expenses | | | 3 118.00 | |
FX Taxes, duties, and similar payments | | | 751.00 | |
FY Salaries and Wages | | | 4 510.00 | |
FZ Social Security Contributions | | | 1 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 151.00 | |
GF Total Operating Expenses (II) | | | 9 598.00 | |
GG - OPERATING RESULT (I - II) | | | -2 195.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 45 000.00 | |
GL Other interest and similar income | | | 968.00 | |
GP Total financial income (V) | | | 45 968.00 | |
GR Interest and similar expenses | | | 253.00 | |
GU Total financial expenses (VI) | | | 253.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 372.00 | 35 546.00 | | 53 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 852.00 | 10 426.00 | | 9 852.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 520.00 | 25 120.00 | | 43 520.00 |
| |
| 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 | 504 588.00 | | | 504 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 503 990.00 | |
I4 DECREASES Grand Total | | | 504 588.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 598.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 598.00 | | | 598.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 503 990.00 | | | 503 990.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 447.00 | 151.00 | 598.00 | 447.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 447.00 | 151.00 | 598.00 | 447.00 |
| |
| 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 | 2 121.00 | 2 121.00 | | 2 121.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 916.00 | 65 916.00 | | 65 916.00 |
UX Other trade receivables | 2 038.00 | | | 2 038.00 |
VP Miscellaneous | 158 481.00 | | | 158 481.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 484.00 | 1 484.00 | | 1 484.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 518.00 | 160 518.00 | | 160 518.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 520.00 | 69 520.00 | | 69 520.00 |
