| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 50 890.00 | 2 170.00 | 48 720.00 | 50 890.00 |
BJ TOTAL (I) | 4 083 459.00 | 20 170.00 | 4 063 289.00 | 4 083 459.00 |
BT Goods | 89 448.00 | | 89 448.00 | 89 448.00 |
BX Customers and related accounts | 350.00 | | 350.00 | 350.00 |
BZ Other receivables | 5 427.00 | | 5 427.00 | 5 427.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 204 956.00 | | 204 956.00 | 204 956.00 |
CJ TOTAL (II) | 300 182.00 | | 300 182.00 | 300 182.00 |
CO Grand total (0 to V) | 4 383 641.00 | 20 170.00 | 4 363 471.00 | 4 383 641.00 |
CU Other investments | 4 032 569.00 | 18 000.00 | 4 014 569.00 | 4 032 569.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 010 010.00 | 4 010 010.00 | | 4 010 010.00 |
DD Legal reserve (1) | 117 253.00 | 111 961.00 | | 117 253.00 |
DG Other reserves | 265 315.00 | 454 770.00 | | 265 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 855.00 | 105 837.00 | | -42 855.00 |
DL TOTAL (I) | 4 349 723.00 | 4 682 578.00 | | 4 349 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 013.00 | | |
DX Trade payables and related accounts | 11 648.00 | 27 740.00 | | 11 648.00 |
EA Other liabilities | 2 100.00 | 2 100.00 | | 2 100.00 |
EC TOTAL (IV) | 13 748.00 | 30 852.00 | | 13 748.00 |
EE Grand total (I to V) | 4 363 471.00 | 4 713 431.00 | | 4 363 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 60 000.00 | 60 000.00 | |
FJ Net sales | | 60 000.00 | 60 000.00 | |
FR Total operating income (I) | | | 60 000.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 51 435.00 | |
FX Taxes, duties, and similar payments | | | 12 508.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 770.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 64 733.00 | |
GG - OPERATING RESULT (I - II) | | | -4 733.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 2 130.00 | |
GP Total financial income (V) | | | 2 130.00 | |
GQ Financial allocations to depreciation and provisions | | | 18 000.00 | |
GU Total financial expenses (VI) | | | 18 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 000.00 | | |
HB Exceptional income from capital transactions | | 4 500.00 | | |
HD Total exceptional income (VII) | | 7 500.00 | | |
HE Exceptional expenses on management operations | 22 252.00 | 24 247.00 | | 22 252.00 |
HF Exceptional expenses on capital transactions | | 4 500.00 | | |
HH Total exceptional expenses (VIII) | 22 252.00 | 28 747.00 | | 22 252.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -22 252.00 | -21 247.00 | | -22 252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 130.00 | 383 844.00 | | 62 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 985.00 | 278 007.00 | | 104 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 855.00 | 105 837.00 | | -42 855.00 |
| |
| 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 | 4 071 350.00 | | 12 109.00 | 4 071 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 032 569.00 | |
I4 DECREASES Grand Total | | | 4 083 459.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 890.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 781.00 | | 12 109.00 | 38 781.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 032 569.00 | | | 4 032 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 400.00 | 770.00 | | 1 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 400.00 | 770.00 | | 1 400.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | | 18 000.00 | | |
7C Grand total | | 18 000.00 | | |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 18 000.00 | | |
| |
| 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 | 11 648.00 | 11 648.00 | | 11 648.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 100.00 | 2 100.00 | | 2 100.00 |
UX Other trade receivables | 350.00 | 350.00 | | 350.00 |
VB VAT | 2 158.00 | 2 158.00 | | 2 158.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 269.00 | 3 269.00 | | 3 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 777.00 | 5 777.00 | | 5 777.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 748.00 | 13 748.00 | | 13 748.00 |
