| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 155 611.00 | | 155 611.00 | 155 611.00 |
BX Customers and related accounts | 8 000.00 | | 8 000.00 | 8 000.00 |
BZ Other receivables | 26 550.00 | | 26 550.00 | 26 550.00 |
CF Cash and cash equivalents | 6 344.00 | | 6 344.00 | 6 344.00 |
CJ TOTAL (II) | 40 894.00 | | 40 894.00 | 40 894.00 |
CO Grand total (0 to V) | 196 505.00 | | 196 505.00 | 196 505.00 |
CU Other investments | 155 611.00 | | 155 611.00 | 155 611.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 305.00 | 1 305.00 | | 1 305.00 |
DG Other reserves | 148 015.00 | 136 394.00 | | 148 015.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 168.00 | 14 121.00 | | 14 168.00 |
DK Regulated provisions | 10 611.00 | 10 611.00 | | 10 611.00 |
DL TOTAL (I) | 184 099.00 | 172 431.00 | | 184 099.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 457.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 227.00 | 8 084.00 | | 4 227.00 |
DX Trade payables and related accounts | 1 001.00 | 990.00 | | 1 001.00 |
DY Tax and social security liabilities | 7 164.00 | 8 612.00 | | 7 164.00 |
EC TOTAL (IV) | 12 406.00 | 18 143.00 | | 12 406.00 |
EE Grand total (I to V) | 196 505.00 | 190 574.00 | | 196 505.00 |
EG Accrued income and payables due within one year | 12 406.00 | 18 143.00 | | 12 406.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14.00 | 457.00 | | 14.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 39 253.00 | |
FX Taxes, duties, and similar payments | | | 3 204.00 | |
FY Salaries and Wages | | | 43 702.00 | |
GF Total Operating Expenses (II) | | | 86 159.00 | |
GG - OPERATING RESULT (I - II) | | | 3 841.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 327.00 | |
GP Total financial income (V) | | | 10 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 100 327.00 | 105 888.00 | | 100 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 159.00 | 91 767.00 | | 86 159.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 168.00 | 14 121.00 | | 14 168.00 |
| |
| 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 | 155 611.00 | | | 155 611.00 |
I3 DECREASES Total Financial Fixed Assets | | | 155 611.00 | |
I4 DECREASES Grand Total | | | 155 611.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 155 611.00 | | | 155 611.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 611.00 | | | 10 611.00 |
| |
| 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 | 1 001.00 | 1 001.00 | | 1 001.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 227.00 | 4 227.00 | | 4 227.00 |
UX Other trade receivables | 8 000.00 | 8 000.00 | | 8 000.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VP Miscellaneous | 26 550.00 | 26 550.00 | | 26 550.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 164.00 | 7 164.00 | | 7 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 550.00 | 34 550.00 | | 34 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 406.00 | 12 406.00 | | 12 406.00 |
