| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 176.00 | 2 503.00 | 8 673.00 | 11 176.00 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BD Other fixed assets | 25 028.00 | | 25 028.00 | 25 028.00 |
BH Other financial assets | 196.00 | | 196.00 | 196.00 |
BJ TOTAL (I) | 715 702.00 | 2 503.00 | 713 198.00 | 715 702.00 |
BX Customers and related accounts | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 56 207.00 | | 56 207.00 | 56 207.00 |
CD Marketable securities | 300 000.00 | | 300 000.00 | 300 000.00 |
CF Cash and cash equivalents | 6 783.00 | | 6 783.00 | 6 783.00 |
CH Prepaid expenses | 493.00 | | 493.00 | 493.00 |
CJ TOTAL (II) | 372 483.00 | | 372 483.00 | 372 483.00 |
CO Grand total (0 to V) | 1 088 185.00 | 2 503.00 | 1 085 681.00 | 1 088 185.00 |
CU Other investments | 629 301.00 | | 629 301.00 | 629 301.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 675 088.00 | 675 088.00 | | 675 088.00 |
DD Legal reserve (1) | 26 136.00 | 5 271.00 | | 26 136.00 |
DH Retained earnings | 346 964.00 | -4 480.00 | | 346 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 750.00 | 417 309.00 | | 750.00 |
DL TOTAL (I) | 1 048 938.00 | 1 093 188.00 | | 1 048 938.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 379.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 3 030.00 | | 10 000.00 |
DX Trade payables and related accounts | 13 212.00 | 6 300.00 | | 13 212.00 |
DY Tax and social security liabilities | 13 531.00 | 220.00 | | 13 531.00 |
EC TOTAL (IV) | 36 743.00 | 12 929.00 | | 36 743.00 |
EE Grand total (I to V) | 1 085 681.00 | 1 106 117.00 | | 1 085 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 600.00 | | 47 600.00 | 47 600.00 |
FJ Net sales | 47 600.00 | | 47 600.00 | 47 600.00 |
FR Total operating income (I) | | | 47 600.00 | |
FW Other purchases and external expenses | | | 32 076.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 5 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 988.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 48 321.00 | |
GG - OPERATING RESULT (I - II) | | | -721.00 | |
GL Other interest and similar income | | | 304.00 | |
GP Total financial income (V) | | | 304.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 313.00 | 449 624.00 | | 2 313.00 |
HD Total exceptional income (VII) | 2 313.00 | 449 624.00 | | 2 313.00 |
HE Exceptional expenses on management operations | 267.00 | | | 267.00 |
HF Exceptional expenses on capital transactions | 700.00 | 26 800.00 | | 700.00 |
HH Total exceptional expenses (VIII) | 967.00 | 26 800.00 | | 967.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 346.00 | 422 824.00 | | 1 346.00 |
HK Income tax | 179.00 | 2 620.00 | | 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 217.00 | 482 174.00 | | 50 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 467.00 | 64 865.00 | | 49 467.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 750.00 | 417 309.00 | | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 516.00 | 988.00 | | 1 516.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 516.00 | 988.00 | | 1 516.00 |
| |
| 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 | 10 000.00 | 10 000.00 | | 10 000.00 |
8B Suppliers and Related Accounts | 13 212.00 | 13 212.00 | | 13 212.00 |
UT Other financial assets | 50 196.00 | | 50 196.00 | 50 196.00 |
VQ Other Taxes, Duties, and Similar Debts | 13 531.00 | 13 531.00 | | 13 531.00 |
VS Prepaid expenses | 65 700.00 | 65 700.00 | | 65 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 896.00 | 65 700.00 | 50 196.00 | 115 896.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 743.00 | 36 743.00 | | 36 743.00 |
