| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 2 545 515.00 | 1 030 000.00 | 1 515 515.00 | 2 545 515.00 |
BZ Other receivables | 86 405.00 | | 86 405.00 | 86 405.00 |
CF Cash and cash equivalents | 52 612.00 | | 52 612.00 | 52 612.00 |
CH Prepaid expenses | 881.00 | | 881.00 | 881.00 |
CJ TOTAL (II) | 139 897.00 | | 139 897.00 | 139 897.00 |
CO Grand total (0 to V) | 2 685 412.00 | 1 030 000.00 | 1 655 412.00 | 2 685 412.00 |
CU Other investments | 2 545 500.00 | 1 030 000.00 | 1 515 500.00 | 2 545 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 322 158.00 | 335 839.00 | | 322 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 165 162.00 | 36 319.00 | | 165 162.00 |
DK Regulated provisions | 19 000.00 | 19 000.00 | | 19 000.00 |
DL TOTAL (I) | 1 606 320.00 | 1 491 158.00 | | 1 606 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 362.00 | 5 258.00 | | 28 362.00 |
DX Trade payables and related accounts | 5 632.00 | 3 785.00 | | 5 632.00 |
DY Tax and social security liabilities | 15 099.00 | 49 969.00 | | 15 099.00 |
EC TOTAL (IV) | 49 092.00 | 59 012.00 | | 49 092.00 |
EE Grand total (I to V) | 1 655 412.00 | 1 550 170.00 | | 1 655 412.00 |
EG Accrued income and payables due within one year | 49 092.00 | 59 012.00 | | 49 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 000.00 | | 168 000.00 | 168 000.00 |
FJ Net sales | 168 000.00 | | 168 000.00 | 168 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 168 000.00 | |
FW Other purchases and external expenses | | | 6 078.00 | |
FX Taxes, duties, and similar payments | | | 1 093.00 | |
FY Salaries and Wages | | | 135 320.00 | |
FZ Social Security Contributions | | | 19 319.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 161 817.00 | |
GG - OPERATING RESULT (I - II) | | | 6 183.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 159 891.00 | |
GP Total financial income (V) | | | 159 891.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 159 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 912.00 | 649.00 | | 912.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 891.00 | 191 970.00 | | 327 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 729.00 | 155 650.00 | | 162 729.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 165 162.00 | 36 319.00 | | 165 162.00 |
| |
| 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 | 2 481 015.00 | | 64 500.00 | 2 481 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 545 515.00 | |
I4 DECREASES Grand Total | | | 2 545 515.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 481 015.00 | | 64 500.00 | 2 481 015.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 000.00 | | | 19 000.00 |
7C Grand total | 19 000.00 | | | 19 000.00 |
| |
| 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 | 5 632.00 | 5 632.00 | | 5 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 362.00 | 28 362.00 | | 28 362.00 |
VP Miscellaneous | 86 405.00 | 86 405.00 | | 86 405.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 099.00 | 15 099.00 | | 15 099.00 |
VS Prepaid expenses | 881.00 | 881.00 | | 881.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 286.00 | 87 286.00 | | 87 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 093.00 | 49 093.00 | | 49 093.00 |
