| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 109.00 | 7 109.00 | | 7 109.00 |
BB Receivables related to investments | 192 924.00 | | 192 924.00 | 192 924.00 |
BJ TOTAL (I) | 200 543.00 | 7 109.00 | 193 434.00 | 200 543.00 |
BX Customers and related accounts | 5 000.00 | | 5 000.00 | 5 000.00 |
BZ Other receivables | | | | |
CD Marketable securities | 82 149.00 | | 82 149.00 | 82 149.00 |
CF Cash and cash equivalents | 17 701.00 | | 17 701.00 | 17 701.00 |
CJ TOTAL (II) | 104 850.00 | | 104 850.00 | 104 850.00 |
CO Grand total (0 to V) | 305 394.00 | 7 109.00 | 298 284.00 | 305 394.00 |
CU Other investments | 510.00 | | 510.00 | 510.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DH Retained earnings | -61 338.00 | -55 144.00 | | -61 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 060.00 | -6 194.00 | | -10 060.00 |
DL TOTAL (I) | 8 602.00 | 18 662.00 | | 8 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 283 984.00 | 242 771.00 | | 283 984.00 |
DY Tax and social security liabilities | 5 699.00 | | | 5 699.00 |
EA Other liabilities | | 30 934.00 | | |
EC TOTAL (IV) | 289 683.00 | 273 705.00 | | 289 683.00 |
EE Grand total (I to V) | 298 284.00 | 292 367.00 | | 298 284.00 |
EI Including equity loans | 283 984.00 | | | 283 984.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 000.00 | |
FJ Net sales | | | 5 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 001.00 | |
FW Other purchases and external expenses | | | 3 622.00 | |
FX Taxes, duties, and similar payments | | | 101.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 723.00 | |
GG - OPERATING RESULT (I - II) | | | 1 278.00 | |
GL Other interest and similar income | | | 1 093.00 | |
GP Total financial income (V) | | | 1 093.00 | |
GR Interest and similar expenses | | | 1 095.00 | |
GU Total financial expenses (VI) | | | 1 095.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 335.00 | 5 635.00 | | 11 335.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 093.00 | 5 885.00 | | 6 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 153.00 | 12 079.00 | | 16 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 060.00 | -6 194.00 | | -10 060.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 109.00 | | | 7 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 109.00 | | | 7 109.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 5 699.00 | 5 699.00 | | 5 699.00 |
UL Receivables related to investments | 192 924.00 | | 192 924.00 | 192 924.00 |
UX Other trade receivables | 5 000.00 | 5 000.00 | | 5 000.00 |
VI Group and Associates | 283 984.00 | 283 984.00 | | 283 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 197 924.00 | 5 000.00 | 192 924.00 | 197 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 683.00 | 289 683.00 | | 289 683.00 |
