| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 583.00 | 583.00 | | 583.00 |
BJ TOTAL (I) | 1 083.00 | 583.00 | 500.00 | 1 083.00 |
BZ Other receivables | 125 988.00 | | 125 988.00 | 125 988.00 |
CF Cash and cash equivalents | 96 396.00 | | 96 396.00 | 96 396.00 |
CJ TOTAL (II) | 222 384.00 | | 222 384.00 | 222 384.00 |
CO Grand total (0 to V) | 223 467.00 | 583.00 | 222 884.00 | 223 467.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 147 688.00 | 146 551.00 | | 147 688.00 |
DH Retained earnings | 34 251.00 | 34 251.00 | | 34 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 628.00 | 1 137.00 | | 628.00 |
DL TOTAL (I) | 190 952.00 | 190 324.00 | | 190 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 962.00 | 27 962.00 | | 27 962.00 |
DX Trade payables and related accounts | 3 852.00 | 2 888.00 | | 3 852.00 |
DY Tax and social security liabilities | 117.00 | 299.00 | | 117.00 |
EC TOTAL (IV) | 31 932.00 | 31 149.00 | | 31 932.00 |
EE Grand total (I to V) | 222 884.00 | 221 473.00 | | 222 884.00 |
EG Accrued income and payables due within one year | 31 932.00 | 31 149.00 | | 31 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 7 917.00 | |
FJ Net sales | | | 7 917.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 7 917.00 | |
FW Other purchases and external expenses | | | 6 959.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
FY Salaries and Wages | | | 99.00 | |
GF Total Operating Expenses (II) | | | 7 238.00 | |
GG - OPERATING RESULT (I - II) | | | 679.00 | |
GL Other interest and similar income | | | 102.00 | |
GP Total financial income (V) | | | 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 117.00 | 201.00 | | 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 019.00 | 8 076.00 | | 8 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 391.00 | 6 939.00 | | 7 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 628.00 | 1 137.00 | | 628.00 |
| |
| 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 | 1 083.00 | | | 1 083.00 |
I3 DECREASES Total Financial Fixed Assets | | | 500.00 | |
I4 DECREASES Grand Total | | | 1 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 583.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 583.00 | | | 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 583.00 | | | 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 583.00 | | | 583.00 |
| |
| 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 | 3 852.00 | 3 852.00 | | 3 852.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 962.00 | 27 962.00 | | 27 962.00 |
VP Miscellaneous | 125 988.00 | 125 988.00 | | 125 988.00 |
VQ Other Taxes, Duties, and Similar Debts | 117.00 | 117.00 | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125 988.00 | 125 988.00 | | 125 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 932.00 | 31 932.00 | | 31 932.00 |
