| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 076.00 | 11 189.00 | 2 887.00 | 14 076.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 254 725.00 | 11 189.00 | 243 535.00 | 254 725.00 |
BX Customers and related accounts | 4 215.00 | | 4 215.00 | 4 215.00 |
BZ Other receivables | 44 236.00 | | 44 236.00 | 44 236.00 |
CF Cash and cash equivalents | 17 335.00 | | 17 335.00 | 17 335.00 |
CJ TOTAL (II) | 65 786.00 | | 65 786.00 | 65 786.00 |
CO Grand total (0 to V) | 320 511.00 | 11 189.00 | 309 321.00 | 320 511.00 |
CU Other investments | 240 198.00 | | 240 198.00 | 240 198.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 252 675.00 | 252 675.00 | | 252 675.00 |
DD Legal reserve (1) | 25 268.00 | 25 268.00 | | 25 268.00 |
DG Other reserves | 4 929.00 | 4 929.00 | | 4 929.00 |
DH Retained earnings | 114.00 | 187.00 | | 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 533.00 | 28 227.00 | | 7 533.00 |
DL TOTAL (I) | 290 518.00 | 311 285.00 | | 290 518.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 5.00 | | 7.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 566.00 | 77.00 | | 7 566.00 |
DX Trade payables and related accounts | 7 026.00 | 7 183.00 | | 7 026.00 |
DY Tax and social security liabilities | 4 204.00 | 5 148.00 | | 4 204.00 |
EC TOTAL (IV) | 18 803.00 | 12 413.00 | | 18 803.00 |
EE Grand total (I to V) | 309 321.00 | 323 698.00 | | 309 321.00 |
EG Accrued income and payables due within one year | 18 803.00 | 12 413.00 | | 18 803.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7.00 | 5.00 | | 7.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 813.00 | | 4 813.00 | 4 813.00 |
FJ Net sales | 4 813.00 | | 4 813.00 | 4 813.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 4 813.00 | |
FW Other purchases and external expenses | | | 11 205.00 | |
FX Taxes, duties, and similar payments | | | 423.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 186.00 | |
GE Other Expenses | | | 48.00 | |
GF Total Operating Expenses (II) | | | 12 862.00 | |
GG - OPERATING RESULT (I - II) | | | -8 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 17 086.00 | |
GP Total financial income (V) | | | 17 086.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 037.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 175.00 | 1 022.00 | | 175.00 |
HH Total exceptional expenses (VIII) | 175.00 | 1 022.00 | | 175.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -175.00 | -1 022.00 | | -175.00 |
HK Income tax | 1 329.00 | 4 981.00 | | 1 329.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 899.00 | 45 227.00 | | 21 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 366.00 | 17 000.00 | | 14 366.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 533.00 | 28 227.00 | | 7 533.00 |
| |
| 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 | 254 725.00 | | | 254 725.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 648.00 | |
I4 DECREASES Grand Total | | | 254 725.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 076.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 076.00 | | | 14 076.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 648.00 | | | 240 648.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 003.00 | 1 186.00 | 11 189.00 | 10 003.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 003.00 | 1 186.00 | 11 189.00 | 10 003.00 |
| |
| 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 | 7 026.00 | 7 026.00 | | 7 026.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 566.00 | 7 566.00 | | 7 566.00 |
UT Other financial assets | 450.00 | | 450.00 | 450.00 |
UX Other trade receivables | 4 215.00 | 4 215.00 | | 4 215.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VP Miscellaneous | 44 236.00 | 44 236.00 | | 44 236.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 204.00 | 4 204.00 | | 4 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 901.00 | 48 451.00 | 450.00 | 48 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 803.00 | 18 803.00 | | 18 803.00 |
