| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 66 722.00 | 61 983.00 | 4 739.00 | 66 722.00 |
BJ TOTAL (I) | 66 722.00 | 61 983.00 | 4 739.00 | 66 722.00 |
BZ Other receivables | 212.00 | | 212.00 | 212.00 |
CD Marketable securities | 95 316.00 | | 95 316.00 | 95 316.00 |
CF Cash and cash equivalents | 22 882.00 | | 22 882.00 | 22 882.00 |
CJ TOTAL (II) | 118 410.00 | | 118 410.00 | 118 410.00 |
CO Grand total (0 to V) | 185 133.00 | 61 983.00 | 123 150.00 | 185 133.00 |
| |
| 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 |
DC Revaluation differences | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 90 522.00 | 95 407.00 | | 90 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 561.00 | -4 885.00 | | 5 561.00 |
DL TOTAL (I) | 104 468.00 | 98 907.00 | | 104 468.00 |
DU Loans and Debts from Credit Institutions (3) | 14 987.00 | 10 311.00 | | 14 987.00 |
DX Trade payables and related accounts | 1 272.00 | 1 200.00 | | 1 272.00 |
DY Tax and social security liabilities | 2 423.00 | 2 358.00 | | 2 423.00 |
EC TOTAL (IV) | 18 682.00 | 13 869.00 | | 18 682.00 |
EE Grand total (I to V) | 123 150.00 | 112 776.00 | | 123 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 272.00 | | 17 272.00 | 17 272.00 |
FJ Net sales | 17 272.00 | | 17 272.00 | 17 272.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 17 273.00 | |
FW Other purchases and external expenses | | | 9 673.00 | |
FX Taxes, duties, and similar payments | | | 2 167.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 11 840.00 | |
GG - OPERATING RESULT (I - II) | | | 5 433.00 | |
GP Total financial income (V) | | | 128.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 401.00 | 13 307.00 | | 17 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 840.00 | 18 191.00 | | 11 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 561.00 | -4 885.00 | | 5 561.00 |
| |
| 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 | 66 722.00 | 66 722.00 | | 66 722.00 |
I4 DECREASES Grand Total | 66 722.00 | 66 722.00 | | 66 722.00 |
IY DECREASES Total Tangible Fixed Assets | 66 722.00 | 66 722.00 | | 66 722.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 722.00 | 66 722.00 | | 66 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 983.00 | 61 983.00 | 61 983.00 | 61 983.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 983.00 | 61 983.00 | 61 983.00 | 61 983.00 |
| |
| 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 | 1 272.00 | 1 272.00 | | 1 272.00 |
VB VAT | 212.00 | 212.00 | | 212.00 |
VI Group and Associates | 14 987.00 | 14 987.00 | | 14 987.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 167.00 | 2 167.00 | | 2 167.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 212.00 | 212.00 | | 212.00 |
VW VAT | 256.00 | 256.00 | | 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 682.00 | 18 682.00 | | 18 682.00 |
