| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 27.00 | | 27.00 | 27.00 |
BJ TOTAL (I) | 1 027.00 | | 1 027.00 | 1 027.00 |
BZ Other receivables | 18 262.00 | | 18 262.00 | 18 262.00 |
CF Cash and cash equivalents | 81 063.00 | | 81 063.00 | 81 063.00 |
CJ TOTAL (II) | 99 325.00 | | 99 325.00 | 99 325.00 |
CO Grand total (0 to V) | 100 352.00 | | 100 352.00 | 100 352.00 |
CP Shares due in less than one year | 27.00 | | | 27.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DE Statutory or contractual reserves | 1 242.00 | 1 242.00 | | 1 242.00 |
DH Retained earnings | -15 240.00 | | | -15 240.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 81 394.00 | -15 240.00 | | 81 394.00 |
DL TOTAL (I) | 73 995.00 | -7 398.00 | | 73 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 768.00 | 112 160.00 | | 25 768.00 |
DX Trade payables and related accounts | 588.00 | 2 280.00 | | 588.00 |
DY Tax and social security liabilities | | 19 278.00 | | |
EC TOTAL (IV) | 26 356.00 | 133 718.00 | | 26 356.00 |
EE Grand total (I to V) | 100 352.00 | 126 319.00 | | 100 352.00 |
EG Accrued income and payables due within one year | 26 356.00 | 133 718.00 | | 26 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 497.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 497.00 | |
GG - OPERATING RESULT (I - II) | | | -1 497.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 97 638.00 | |
GL Other interest and similar income | | | 20.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 97 658.00 | |
GR Interest and similar expenses | | | 12 505.00 | |
GU Total financial expenses (VI) | | | 12 505.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85 152.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 655.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 1 000.00 | | |
HH Total exceptional expenses (VIII) | | 1 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 000.00 | | |
HK Income tax | 2 261.00 | 19 278.00 | | 2 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 658.00 | 12 300.00 | | 97 658.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 264.00 | 27 541.00 | | 16 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 81 394.00 | -15 240.00 | | 81 394.00 |
| |
| 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 | 116 312.00 | | 108 661.00 | 116 312.00 |
I3 DECREASES Total Financial Fixed Assets | | 223 947.00 | 1 027.00 | |
I4 DECREASES Grand Total | | 223 947.00 | 1 027.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 116 312.00 | | 108 661.00 | 116 312.00 |
| |
| 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 | 588.00 | 588.00 | | 588.00 |
UL Receivables related to investments | 27.00 | 27.00 | | 27.00 |
VB VAT | 1 243.00 | 1 243.00 | | 1 243.00 |
VI Group and Associates | 25 769.00 | 25 769.00 | | 25 769.00 |
VM Income taxes | 17 019.00 | 17 019.00 | | 17 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 289.00 | 18 289.00 | | 18 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 357.00 | 26 357.00 | | 26 357.00 |
