| |
| 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) | 437 015.00 | | 437 015.00 | 437 015.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 348 214.00 | | 348 214.00 | 348 214.00 |
CF Cash and cash equivalents | 16 509.00 | | 16 509.00 | 16 509.00 |
CJ TOTAL (II) | 367 722.00 | | 367 722.00 | 367 722.00 |
CO Grand total (0 to V) | 804 737.00 | | 804 737.00 | 804 737.00 |
CS Evaluated investments - equity method | 437 000.00 | | 437 000.00 | 437 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 432 000.00 | 432 000.00 | | 432 000.00 |
DD Legal reserve (1) | 43 200.00 | 43 200.00 | | 43 200.00 |
DG Other reserves | 126 594.00 | 90 369.00 | | 126 594.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 590.00 | 36 225.00 | | 135 590.00 |
DL TOTAL (I) | 737 383.00 | 601 794.00 | | 737 383.00 |
DP Provisions for Risks | | 1.00 | | |
DU Loans and Debts from Credit Institutions (3) | | 8.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 55 000.00 | 55 000.00 | | 55 000.00 |
DX Trade payables and related accounts | 5 648.00 | 5 500.00 | | 5 648.00 |
DY Tax and social security liabilities | 6 706.00 | | | 6 706.00 |
EC TOTAL (IV) | 67 354.00 | 60 508.00 | | 67 354.00 |
EE Grand total (I to V) | 804 737.00 | 662 301.00 | | 804 737.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 20 000.00 | |
FJ Net sales | | | 20 000.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 20 004.00 | |
FW Other purchases and external expenses | | | 1 858.00 | |
FX Taxes, duties, and similar payments | | | 233.00 | |
FY Salaries and Wages | | | 14 786.00 | |
FZ Social Security Contributions | | | 1 579.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 18 461.00 | |
GG - OPERATING RESULT (I - II) | | | 1 543.00 | |
GP Total financial income (V) | | | 134 050.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 134 050.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 116.00 | | |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | 116.00 | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 154 054.00 | 192 420.00 | | 154 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 464.00 | 156 195.00 | | 18 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 590.00 | 36 225.00 | | 135 590.00 |
| |
| 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 | 436 015.00 | | 1 000.00 | 436 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 437 015.00 | |
I4 DECREASES Grand Total | | | 437 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 436 015.00 | | 1 000.00 | 436 015.00 |
| |
| 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 | 5 648.00 | 5 648.00 | | 5 648.00 |
8K Other liabilities (including liabilities related to repo transactions) | 55 000.00 | 55 000.00 | | 55 000.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VP Miscellaneous | 348 213.00 | 348 213.00 | | 348 213.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 706.00 | 6 706.00 | | 6 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 351 213.00 | 351 213.00 | | 351 213.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 354.00 | 67 354.00 | | 67 354.00 |
