| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 306.00 | 474.00 | 833.00 | 1 306.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 785 254.00 | 474.00 | 784 781.00 | 785 254.00 |
BZ Other receivables | 206 029.00 | | 206 029.00 | 206 029.00 |
CF Cash and cash equivalents | 19 210.00 | | 19 210.00 | 19 210.00 |
CH Prepaid expenses | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 225 245.00 | | 225 245.00 | 225 245.00 |
CO Grand total (0 to V) | 1 010 499.00 | 474.00 | 1 010 025.00 | 1 010 499.00 |
CU Other investments | 783 933.00 | | 783 933.00 | 783 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DD Legal reserve (1) | 23 000.00 | 23 000.00 | | 23 000.00 |
DG Other reserves | 720 108.00 | 629 753.00 | | 720 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 299.00 | 113 355.00 | | 299.00 |
DL TOTAL (I) | 973 407.00 | 996 108.00 | | 973 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 560.00 | 15 645.00 | | 13 560.00 |
DX Trade payables and related accounts | 780.00 | 2 476.00 | | 780.00 |
DY Tax and social security liabilities | 19 066.00 | 6 367.00 | | 19 066.00 |
EA Other liabilities | 3 212.00 | 3 826.00 | | 3 212.00 |
EC TOTAL (IV) | 36 618.00 | 28 313.00 | | 36 618.00 |
EE Grand total (I to V) | 1 010 025.00 | 1 024 421.00 | | 1 010 025.00 |
EG Accrued income and payables due within one year | 36 618.00 | 28 313.00 | | 36 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 323.00 | | 21 323.00 | 21 323.00 |
FJ Net sales | 21 323.00 | | 21 323.00 | 21 323.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 21 324.00 | |
FW Other purchases and external expenses | | | 2 084.00 | |
FX Taxes, duties, and similar payments | | | 291.00 | |
FY Salaries and Wages | | | 20 042.00 | |
FZ Social Security Contributions | | | 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 435.00 | |
GF Total Operating Expenses (II) | | | 23 215.00 | |
GG - OPERATING RESULT (I - II) | | | -1 891.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 315.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 2 329.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 593.00 | | |
A2 TOTAL ASSETS | 362.00 | 241.00 | | 362.00 |
HK Income tax | 116.00 | 1 023.00 | | 116.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 653.00 | 138 055.00 | | 23 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 355.00 | 24 700.00 | | 23 355.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 299.00 | 113 355.00 | | 299.00 |
| |
| 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 | 785 254.00 | | | 785 254.00 |
I3 DECREASES Total Financial Fixed Assets | | | 783 948.00 | |
I4 DECREASES Grand Total | | | 785 254.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 306.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 306.00 | | | 1 306.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 783 948.00 | | | 783 948.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38.00 | 435.00 | | 38.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 38.00 | 435.00 | | 38.00 |
| |
| 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 | 780.00 | 780.00 | | 780.00 |
8D Social Security and Other Social Organizations | 9 981.00 | 9 981.00 | | 9 981.00 |
8E Income Taxes | 8 705.00 | 8 705.00 | | 8 705.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 212.00 | 3 212.00 | | 3 212.00 |
VB VAT | 665.00 | 665.00 | | 665.00 |
VC Group and associates | 205 325.00 | 205 325.00 | | 205 325.00 |
VI Group and Associates | 13 560.00 | 13 560.00 | | 13 560.00 |
VP Miscellaneous | 39.00 | 39.00 | | 39.00 |
VS Prepaid expenses | 6.00 | 6.00 | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 035.00 | 206 035.00 | | 206 035.00 |
VW VAT | 380.00 | 380.00 | | 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 618.00 | 36 618.00 | | 36 618.00 |
