| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 508.00 | 3 801.00 | 3 707.00 | 7 508.00 |
BB Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
BJ TOTAL (I) | 212 491.00 | 3 801.00 | 208 690.00 | 212 491.00 |
BX Customers and related accounts | 342.00 | | 342.00 | 342.00 |
BZ Other receivables | 1 163.00 | | 1 163.00 | 1 163.00 |
CF Cash and cash equivalents | 51 625.00 | | 51 625.00 | 51 625.00 |
CJ TOTAL (II) | 53 129.00 | | 53 129.00 | 53 129.00 |
CO Grand total (0 to V) | 265 620.00 | 3 801.00 | 261 819.00 | 265 620.00 |
CU Other investments | 4 983.00 | | 4 983.00 | 4 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 252 000.00 | 252 000.00 | | 252 000.00 |
DH Retained earnings | -562.00 | | | -562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 538.00 | -562.00 | | 538.00 |
DL TOTAL (I) | 251 976.00 | 251 438.00 | | 251 976.00 |
DV Miscellaneous Loans and Financial Debts (4) | 876.00 | 471.00 | | 876.00 |
DX Trade payables and related accounts | 7 034.00 | 1 593.00 | | 7 034.00 |
DY Tax and social security liabilities | 1 833.00 | | | 1 833.00 |
DZ Fixed asset liabilities and related accounts | 100.00 | 100.00 | | 100.00 |
EC TOTAL (IV) | 9 843.00 | 2 164.00 | | 9 843.00 |
EE Grand total (I to V) | 261 819.00 | 253 602.00 | | 261 819.00 |
EG Accrued income and payables due within one year | 9 843.00 | 2 164.00 | | 9 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 166.00 | | 9 166.00 | 9 166.00 |
FJ Net sales | 9 166.00 | | 9 166.00 | 9 166.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 166.00 | |
FW Other purchases and external expenses | | | 6 273.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 355.00 | |
GF Total Operating Expenses (II) | | | 8 628.00 | |
GG - OPERATING RESULT (I - II) | | | 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 538.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 274 662.00 | | |
HD Total exceptional income (VII) | | 274 662.00 | | |
HF Exceptional expenses on capital transactions | | 252 000.00 | | |
HH Total exceptional expenses (VIII) | | 252 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 22 662.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 166.00 | 274 663.00 | | 9 166.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 628.00 | 275 225.00 | | 8 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 538.00 | -562.00 | | 538.00 |
| |
| 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 | 212 491.00 | | | 212 491.00 |
I3 DECREASES Total Financial Fixed Assets | | | 204 983.00 | |
I4 DECREASES Grand Total | | | 212 491.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 508.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 508.00 | | | 7 508.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 204 983.00 | | | 204 983.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 446.00 | 2 355.00 | | 1 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 446.00 | 2 355.00 | | 1 446.00 |
| |
| 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 | 7 034.00 | 7 034.00 | | 7 034.00 |
8J Fixed Asset Liabilities and Related Accounts | 100.00 | 100.00 | | 100.00 |
UL Receivables related to investments | 200 000.00 | | 200 000.00 | 200 000.00 |
UX Other trade receivables | 342.00 | 342.00 | | 342.00 |
VB VAT | 978.00 | 978.00 | | 978.00 |
VI Group and Associates | 876.00 | 876.00 | | 876.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 505.00 | 1 505.00 | 200 000.00 | 201 505.00 |
VW VAT | 1 833.00 | 1 833.00 | | 1 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 843.00 | 9 843.00 | | 9 843.00 |
