| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 290.00 | 210.00 | 500.00 |
BJ TOTAL (I) | 445 080.00 | 290.00 | 444 790.00 | 445 080.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 190 745.00 | | 190 745.00 | 190 745.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 24 404.00 | | 24 404.00 | 24 404.00 |
CJ TOTAL (II) | 215 149.00 | | 215 149.00 | 215 149.00 |
CO Grand total (0 to V) | 660 229.00 | 290.00 | 659 939.00 | 660 229.00 |
CU Other investments | 444 580.00 | | 444 580.00 | 444 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 522 728.00 | 460 297.00 | | 522 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 610.00 | 77 431.00 | | 56 610.00 |
DL TOTAL (I) | 601 338.00 | 559 728.00 | | 601 338.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 656.00 | 58 140.00 | | 55 656.00 |
DX Trade payables and related accounts | 2 670.00 | 3 240.00 | | 2 670.00 |
DY Tax and social security liabilities | 275.00 | 801.00 | | 275.00 |
EC TOTAL (IV) | 58 601.00 | 62 181.00 | | 58 601.00 |
EE Grand total (I to V) | 659 939.00 | 621 910.00 | | 659 939.00 |
EI Including equity loans | 55 656.00 | | | 55 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 600.00 | | 15 600.00 | 15 600.00 |
FJ Net sales | 15 600.00 | | 15 600.00 | 15 600.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 600.00 | |
FW Other purchases and external expenses | | | 8 293.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 8 474.00 | |
GG - OPERATING RESULT (I - II) | | | 7 126.00 | |
GL Other interest and similar income | | | 50 000.00 | |
GP Total financial income (V) | | | 50 000.00 | |
GR Interest and similar expenses | | | 516.00 | |
GU Total financial expenses (VI) | | | 516.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 65 600.00 | 90 604.00 | | 65 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 990.00 | 13 172.00 | | 8 990.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 610.00 | 77 431.00 | | 56 610.00 |
| |
| 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 | 445 080.00 | | | 445 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 444 580.00 | |
I4 DECREASES Grand Total | | | 445 080.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 444 580.00 | | | 444 580.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 190.00 | 100.00 | | 190.00 |
PE DEPRECIATION Total including other intangible assets | 190.00 | 100.00 | | 190.00 |
| |
| 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 | 2 670.00 | 2 670.00 | | 2 670.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VC Group and associates | 190 505.00 | 190 505.00 | | 190 505.00 |
VI Group and Associates | 55 656.00 | 55 656.00 | | 55 656.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190 745.00 | 190 745.00 | | 190 745.00 |
VW VAT | 275.00 | 275.00 | | 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 601.00 | 58 601.00 | | 58 601.00 |
