| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 766.00 | 4 687.00 | 79.00 | 4 766.00 |
BJ TOTAL (I) | 4 766.00 | 4 687.00 | 79.00 | 4 766.00 |
BX Customers and related accounts | 21 600.00 | | 21 600.00 | 21 600.00 |
BZ Other receivables | 19 508.00 | | 19 508.00 | 19 508.00 |
CD Marketable securities | 214 876.00 | 6 605.00 | 208 272.00 | 214 876.00 |
CF Cash and cash equivalents | 10 899.00 | | 10 899.00 | 10 899.00 |
CJ TOTAL (II) | 266 882.00 | 6 603.00 | 260 279.00 | 266 882.00 |
CO Grand total (0 to V) | 271 649.00 | 11 291.00 | 260 358.00 | 271 649.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 152 449.00 | 152 449.00 | | 152 449.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DH Retained earnings | 71 719.00 | 112 285.00 | | 71 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 678.00 | -566.00 | | 1 678.00 |
DL TOTAL (I) | 241 091.00 | 279 413.00 | | 241 091.00 |
DX Trade payables and related accounts | 8 249.00 | 8 676.00 | | 8 249.00 |
DY Tax and social security liabilities | 7 093.00 | 5 277.00 | | 7 093.00 |
EA Other liabilities | 3 925.00 | 3 966.00 | | 3 925.00 |
EC TOTAL (IV) | 19 267.00 | 17 919.00 | | 19 267.00 |
EE Grand total (I to V) | 260 358.00 | 297 332.00 | | 260 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FR Total operating income (I) | | | 12 000.00 | |
FW Other purchases and external expenses | | | 10 162.00 | |
FX Taxes, duties, and similar payments | | | 186.00 | |
FZ Social Security Contributions | | | 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147.00 | |
GE Other Expenses | | | 1 659.00 | |
GF Total Operating Expenses (II) | | | 12 485.00 | |
GG - OPERATING RESULT (I - II) | | | -485.00 | |
GO Net income from sales of marketable securities | | | 2 262.00 | |
GP Total financial income (V) | | | 2 262.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 99.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 678.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 262.00 | 12 288.00 | | 14 262.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 584.00 | 12 854.00 | | 12 584.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 678.00 | -566.00 | | 1 678.00 |
| |
| 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 | 4 766.00 | | | 4 766.00 |
I4 DECREASES Grand Total | | | 4 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 766.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 766.00 | | | 4 766.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 540.00 | 147.00 | | 4 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 540.00 | 147.00 | | 4 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 6 603.00 | | | 6 603.00 |
7B Total provisions for depreciation | 6 603.00 | | | 6 603.00 |
7C Grand total | 6 603.00 | | | 6 603.00 |
| |
| 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 | 8 249.00 | 8 249.00 | | 8 249.00 |
8D Social Security and Other Social Organizations | 1 952.00 | 1 952.00 | | 1 952.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 452.00 | 3 452.00 | | 3 452.00 |
UX Other trade receivables | 21 600.00 | 21 600.00 | | 21 600.00 |
VB VAT | 19 508.00 | 19 508.00 | | 19 508.00 |
VI Group and Associates | 472.00 | 472.00 | | 472.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 541.00 | 1 541.00 | | 1 541.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 108.00 | 41 108.00 | | 41 108.00 |
VW VAT | 3 600.00 | 3 600.00 | | 3 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 267.00 | 19 267.00 | | 19 267.00 |
