| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 39 000.00 | 39 000.00 | | 39 000.00 |
BJ TOTAL (I) | 1 024 076.00 | 39 000.00 | 985 076.00 | 1 024 076.00 |
BX Customers and related accounts | 17 755.00 | | 17 755.00 | 17 755.00 |
BZ Other receivables | 379 711.00 | | 379 711.00 | 379 711.00 |
CF Cash and cash equivalents | 9 773.00 | | 9 773.00 | 9 773.00 |
CJ TOTAL (II) | 407 239.00 | | 407 239.00 | 407 239.00 |
CO Grand total (0 to V) | 1 431 315.00 | 39 000.00 | 1 392 315.00 | 1 431 315.00 |
CU Other investments | 985 076.00 | | 985 076.00 | 985 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 579 306.00 | 579 306.00 | | 579 306.00 |
DD Legal reserve (1) | 57 931.00 | 57 931.00 | | 57 931.00 |
DH Retained earnings | 456 751.00 | 445 159.00 | | 456 751.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 723.00 | 11 591.00 | | 7 723.00 |
DL TOTAL (I) | 1 101 710.00 | 1 093 987.00 | | 1 101 710.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280 660.00 | 280 000.00 | | 280 660.00 |
DX Trade payables and related accounts | 9 625.00 | 7 460.00 | | 9 625.00 |
DY Tax and social security liabilities | 320.00 | 160.00 | | 320.00 |
EC TOTAL (IV) | 290 605.00 | 287 620.00 | | 290 605.00 |
EE Grand total (I to V) | 1 392 315.00 | 1 381 607.00 | | 1 392 315.00 |
EG Accrued income and payables due within one year | 290 605.00 | 287 620.00 | | 290 605.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 400.00 | | 14 400.00 | 14 400.00 |
FJ Net sales | 14 400.00 | | 14 400.00 | 14 400.00 |
FR Total operating income (I) | | | 14 400.00 | |
FW Other purchases and external expenses | | | 7 065.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 7 225.00 | |
GG - OPERATING RESULT (I - II) | | | 7 175.00 | |
GL Other interest and similar income | | | 3 355.00 | |
GP Total financial income (V) | | | 3 355.00 | |
GR Interest and similar expenses | | | 2 807.00 | |
GU Total financial expenses (VI) | | | 2 807.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 723.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 9 991.00 | | |
HD Total exceptional income (VII) | | 9 991.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 9 991.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 755.00 | 26 118.00 | | 17 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 032.00 | 14 526.00 | | 10 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 723.00 | 11 591.00 | | 7 723.00 |
| |
| 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 | 1 024 076.00 | | | 1 024 076.00 |
I3 DECREASES Total Financial Fixed Assets | | | 985 076.00 | |
I4 DECREASES Grand Total | | | 1 024 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 000.00 | | | 39 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 985 076.00 | | | 985 076.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 000.00 | | | 39 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 000.00 | | | 39 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 280 660.00 | 280 660.00 | | 280 660.00 |
8B Suppliers and Related Accounts | 9 625.00 | 9 625.00 | | 9 625.00 |
UX Other trade receivables | 17 755.00 | 17 755.00 | | 17 755.00 |
VC Group and associates | 376 873.00 | 376 873.00 | | 376 873.00 |
VQ Other Taxes, Duties, and Similar Debts | 320.00 | 320.00 | | 320.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 839.00 | 2 839.00 | | 2 839.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 397 466.00 | 397 466.00 | | 397 466.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 605.00 | 290 605.00 | | 290 605.00 |
