| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 258 200.00 | | 258 200.00 | 258 200.00 |
BX Customers and related accounts | 1 440.00 | | 1 440.00 | 1 440.00 |
BZ Other receivables | 95 627.00 | | 95 627.00 | 95 627.00 |
CF Cash and cash equivalents | 10 831.00 | | 10 831.00 | 10 831.00 |
CJ TOTAL (II) | 107 899.00 | | 107 899.00 | 107 899.00 |
CO Grand total (0 to V) | 366 099.00 | | 366 099.00 | 366 099.00 |
CU Other investments | 258 200.00 | | 258 200.00 | 258 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 292 000.00 | 292 000.00 | | 292 000.00 |
DD Legal reserve (1) | 4 700.00 | 4 292.00 | | 4 700.00 |
DH Retained earnings | 60 298.00 | 81 540.00 | | 60 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -318.00 | 8 166.00 | | -318.00 |
DK Regulated provisions | 1 394.00 | 854.00 | | 1 394.00 |
DL TOTAL (I) | 358 073.00 | 386 851.00 | | 358 073.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122.00 | 2 482.00 | | 122.00 |
DX Trade payables and related accounts | 7 632.00 | 6 912.00 | | 7 632.00 |
DY Tax and social security liabilities | 271.00 | 1 409.00 | | 271.00 |
EC TOTAL (IV) | 8 026.00 | 10 803.00 | | 8 026.00 |
EE Grand total (I to V) | 366 099.00 | 397 654.00 | | 366 099.00 |
EG Accrued income and payables due within one year | 8 026.00 | 10 803.00 | | 8 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 200.00 | |
FJ Net sales | | | 1 200.00 | |
FR Total operating income (I) | | | 1 200.00 | |
FW Other purchases and external expenses | | | 2 339.00 | |
FX Taxes, duties, and similar payments | | | 137.00 | |
GF Total Operating Expenses (II) | | | 2 476.00 | |
GG - OPERATING RESULT (I - II) | | | -1 276.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 504.00 | |
GP Total financial income (V) | | | 1 504.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 36 500.00 | | | 36 500.00 |
HD Total exceptional income (VII) | 36 500.00 | | | 36 500.00 |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HF Exceptional expenses on capital transactions | 36 500.00 | | | 36 500.00 |
HG Exceptional depreciation and provisions | 540.00 | 540.00 | | 540.00 |
HH Total exceptional expenses (VIII) | 37 047.00 | 540.00 | | 37 047.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -547.00 | -540.00 | | -547.00 |
HK Income tax | | 1 409.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 204.00 | 12 547.00 | | 39 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 523.00 | 4 381.00 | | 39 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -318.00 | 8 166.00 | | -318.00 |
| |
| 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 | 294 700.00 | | | 294 700.00 |
I3 DECREASES Total Financial Fixed Assets | | 36 500.00 | 258 200.00 | |
I4 DECREASES Grand Total | | 36 500.00 | 258 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 294 700.00 | | | 294 700.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 854.00 | 540.00 | | 854.00 |
7C Grand total | 854.00 | 540.00 | | 854.00 |
UJ - Exceptional | | 540.00 | | |
| |
| 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 | 7 632.00 | 7 632.00 | | 7 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 122.00 | 122.00 | | 122.00 |
UX Other trade receivables | 1 440.00 | 1 440.00 | | 1 440.00 |
VP Miscellaneous | 95 627.00 | 95 627.00 | | 95 627.00 |
VQ Other Taxes, Duties, and Similar Debts | 271.00 | 271.00 | | 271.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 97 067.00 | 97 067.00 | | 97 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 026.00 | 8 026.00 | | 8 026.00 |
