| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 590.00 | 207.00 | 384.00 | 590.00 |
BB Receivables related to investments | 70 000.00 | | 70 000.00 | 70 000.00 |
BJ TOTAL (I) | 224 287.00 | 207.00 | 224 080.00 | 224 287.00 |
BX Customers and related accounts | 20 820.00 | | 20 820.00 | 20 820.00 |
BZ Other receivables | 5 943.00 | | 5 943.00 | 5 943.00 |
CF Cash and cash equivalents | 108 781.00 | | 108 781.00 | 108 781.00 |
CJ TOTAL (II) | 135 544.00 | | 135 544.00 | 135 544.00 |
CO Grand total (0 to V) | 359 830.00 | 207.00 | 359 624.00 | 359 830.00 |
CU Other investments | 153 697.00 | | 153 697.00 | 153 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 33 219.00 | -46 004.00 | | 33 219.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103 325.00 | 79 223.00 | | 103 325.00 |
DL TOTAL (I) | 145 344.00 | 42 019.00 | | 145 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 193 269.00 | 197 819.00 | | 193 269.00 |
DX Trade payables and related accounts | 3 120.00 | 4 041.00 | | 3 120.00 |
DY Tax and social security liabilities | 13 732.00 | 40 071.00 | | 13 732.00 |
EB Prepaid income (2) | 4 160.00 | | | 4 160.00 |
EC TOTAL (IV) | 214 280.00 | 241 931.00 | | 214 280.00 |
EE Grand total (I to V) | 359 624.00 | 283 949.00 | | 359 624.00 |
EG Accrued income and payables due within one year | 214 280.00 | 47 204.00 | | 214 280.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 196 023.00 | |
FJ Net sales | | | 196 023.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 196 077.00 | |
FW Other purchases and external expenses | | | 13 236.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
FY Salaries and Wages | | | 157 064.00 | |
FZ Social Security Contributions | | | 17 586.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 197.00 | |
GF Total Operating Expenses (II) | | | 188 253.00 | |
GG - OPERATING RESULT (I - II) | | | 7 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 95 500.00 | |
GP Total financial income (V) | | | 95 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 103 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 291 577.00 | 190 350.00 | | 291 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 253.00 | 111 127.00 | | 188 253.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103 325.00 | 79 223.00 | | 103 325.00 |
| |
| 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 | 174 287.00 | | | 174 287.00 |
I3 DECREASES Total Financial Fixed Assets | | | 223 697.00 | |
I4 DECREASES Grand Total | | | 224 287.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 590.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 590.00 | | | 590.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 173 697.00 | | | 173 697.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10.00 | 197.00 | | 10.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10.00 | 197.00 | | 10.00 |
| |
| 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 | 3 120.00 | 3 120.00 | | 3 120.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193 269.00 | 193 269.00 | | 193 269.00 |
8L Deferred income | 4 160.00 | 4 160.00 | | 4 160.00 |
UL Receivables related to investments | 70 000.00 | | | 70 000.00 |
UX Other trade receivables | 5 943.00 | | | 5 943.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 732.00 | 13 732.00 | | 13 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 763.00 | 26 763.00 | 70 000.00 | 96 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 280.00 | 214 280.00 | | 214 280.00 |
