| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 825.00 | 1 825.00 | | 1 825.00 |
BD Other fixed assets | 160.00 | | 160.00 | 160.00 |
BJ TOTAL (I) | 91 985.00 | 1 825.00 | 90 160.00 | 91 985.00 |
BX Customers and related accounts | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 13 716.00 | | 13 716.00 | 13 716.00 |
CD Marketable securities | 14 976.00 | | 14 976.00 | 14 976.00 |
CF Cash and cash equivalents | 34 268.00 | | 34 268.00 | 34 268.00 |
CJ TOTAL (II) | 63 460.00 | | 63 460.00 | 63 460.00 |
CO Grand total (0 to V) | 155 445.00 | 1 825.00 | 153 620.00 | 155 445.00 |
CU Other investments | 90 000.00 | | 90 000.00 | 90 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 94 211.00 | 74 350.00 | | 94 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 925.00 | 19 861.00 | | 8 925.00 |
DL TOTAL (I) | 106 436.00 | 97 511.00 | | 106 436.00 |
DQ Provisions for Expenses | | 2 992.00 | | |
DR TOTAL (IV) | | 2 992.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 28 750.00 | 50 800.00 | | 28 750.00 |
DX Trade payables and related accounts | 240.00 | 180.00 | | 240.00 |
DY Tax and social security liabilities | 4 600.00 | 12 340.00 | | 4 600.00 |
EA Other liabilities | 13 594.00 | 11 217.00 | | 13 594.00 |
EC TOTAL (IV) | 47 184.00 | 74 537.00 | | 47 184.00 |
EE Grand total (I to V) | 153 620.00 | 175 040.00 | | 153 620.00 |
EG Accrued income and payables due within one year | 47 184.00 | 74 537.00 | | 47 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 001.00 | | 77 001.00 | 77 001.00 |
FJ Net sales | 77 001.00 | | 77 001.00 | 77 001.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 992.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 79 995.00 | |
FW Other purchases and external expenses | | | 7 188.00 | |
FX Taxes, duties, and similar payments | | | 5 196.00 | |
FY Salaries and Wages | | | 57 255.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 106.00 | |
GF Total Operating Expenses (II) | | | 69 745.00 | |
GG - OPERATING RESULT (I - II) | | | 10 250.00 | |
GL Other interest and similar income | | | 250.00 | |
GP Total financial income (V) | | | 250.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 500.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 106.00 | 90.00 | | 106.00 |
HK Income tax | 1 575.00 | 2 462.00 | | 1 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 245.00 | 89 679.00 | | 80 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 320.00 | 69 818.00 | | 71 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 925.00 | 19 861.00 | | 8 925.00 |
| |
| 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 | 91 985.00 | | | 91 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90 160.00 | |
I4 DECREASES Grand Total | | | 91 985.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 825.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 825.00 | | | 1 825.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90 160.00 | | | 90 160.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 825.00 | | | 1 825.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 825.00 | | | 1 825.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 2 992.00 | | 2 992.00 | 2 992.00 |
7C Grand total | 2 992.00 | | 2 992.00 | 2 992.00 |
| |
| 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 | 240.00 | 240.00 | | 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 594.00 | 13 594.00 | | 13 594.00 |
UX Other trade receivables | 500.00 | 500.00 | | 500.00 |
VB VAT | 6.00 | 6.00 | 6.00 | 6.00 |
VI Group and Associates | 28 750.00 | 28 750.00 | | 28 750.00 |
VM Income taxes | 270.00 | 270.00 | | 270.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 440.00 | 13 440.00 | | 13 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 216.00 | 14 216.00 | | 14 216.00 |
VW VAT | 4 600.00 | 4 600.00 | | 4 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 184.00 | 47 184.00 | | 47 184.00 |
