| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 3 180.00 | | 3 180.00 | 3 180.00 |
BZ Other receivables | 36 638.00 | | 36 638.00 | 36 638.00 |
CF Cash and cash equivalents | 321 420.00 | | 321 420.00 | 321 420.00 |
CH Prepaid expenses | 2 005.00 | | 2 005.00 | 2 005.00 |
CJ TOTAL (II) | 363 243.00 | | 363 243.00 | 363 243.00 |
CO Grand total (0 to V) | 365 243.00 | | 365 243.00 | 365 243.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 135 000.00 | 135 000.00 | | 135 000.00 |
DD Legal reserve (1) | 13 500.00 | 13 500.00 | | 13 500.00 |
DG Other reserves | 55 625.00 | 53 231.00 | | 55 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 153 339.00 | 2 393.00 | | 153 339.00 |
DL TOTAL (I) | 357 464.00 | 204 125.00 | | 357 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 023.00 | 9 730.00 | | 6 023.00 |
DX Trade payables and related accounts | 1 454.00 | 1 396.00 | | 1 454.00 |
DY Tax and social security liabilities | 301.00 | 946.00 | | 301.00 |
EC TOTAL (IV) | 7 779.00 | 12 072.00 | | 7 779.00 |
EE Grand total (I to V) | 365 243.00 | 216 197.00 | | 365 243.00 |
EG Accrued income and payables due within one year | 7 779.00 | 12 072.00 | | 7 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 40 575.00 | |
FJ Net sales | | | 40 575.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 40 575.00 | |
FW Other purchases and external expenses | | | 39 905.00 | |
FX Taxes, duties, and similar payments | | | 578.00 | |
FY Salaries and Wages | | | 59 227.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 99 711.00 | |
GG - OPERATING RESULT (I - II) | | | -59 136.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 27 239.00 | |
GL Other interest and similar income | | | 561.00 | |
GP Total financial income (V) | | | 27 800.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 27 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 335.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HB Exceptional income from capital transactions | 340 000.00 | | | 340 000.00 |
HD Total exceptional income (VII) | 340 002.00 | | | 340 002.00 |
HE Exceptional expenses on management operations | 27.00 | | | 27.00 |
HF Exceptional expenses on capital transactions | 155 000.00 | | | 155 000.00 |
HH Total exceptional expenses (VIII) | 155 027.00 | | | 155 027.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 184 975.00 | | | 184 975.00 |
HK Income tax | 301.00 | | | 301.00 |
HL TOTAL REVENUE (I + III + V + VII) | 408 378.00 | 69 894.00 | | 408 378.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 039.00 | 67 501.00 | | 255 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 153 339.00 | 2 393.00 | | 153 339.00 |
| |
| 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 | 157 000.00 | | | 157 000.00 |
I3 DECREASES Total Financial Fixed Assets | | 155 000.00 | 2 000.00 | |
I4 DECREASES Grand Total | | 155 000.00 | 2 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 157 000.00 | | | 157 000.00 |
| |
| 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 | 1 454.00 | 1 454.00 | | 1 454.00 |
8E Income Taxes | 301.00 | 301.00 | | 301.00 |
UX Other trade receivables | 3 180.00 | 3 180.00 | | 3 180.00 |
VB VAT | 885.00 | 885.00 | | 885.00 |
VI Group and Associates | 6 023.00 | 6 023.00 | | 6 023.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 35 752.00 | 35 752.00 | | 35 752.00 |
VS Prepaid expenses | 2 005.00 | 2 005.00 | | 2 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 823.00 | 41 823.00 | | 41 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 779.00 | 7 779.00 | | 7 779.00 |
