| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 814.00 | 2 814.00 | | 2 814.00 |
BJ TOTAL (I) | 3 814.00 | 2 814.00 | 999.00 | 3 814.00 |
BX Customers and related accounts | 3 059.00 | 2 551.00 | 508.00 | 3 059.00 |
BZ Other receivables | 6 790.00 | | 6 790.00 | 6 790.00 |
CF Cash and cash equivalents | 1 092 146.00 | | 1 092 146.00 | 1 092 146.00 |
CJ TOTAL (II) | 1 101 996.00 | 2 551.00 | 1 099 445.00 | 1 101 996.00 |
CO Grand total (0 to V) | 1 105 811.00 | 5 365.00 | 1 100 445.00 | 1 105 811.00 |
CR Shares due in more than one year | 3 059.00 | | | 3 059.00 |
CU Other investments | 999.00 | | 999.00 | 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 160 000.00 | | | 160 000.00 |
DD Legal reserve (1) | 16 000.00 | | | 16 000.00 |
DG Other reserves | 905 372.00 | | | 905 372.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 967.00 | | | 12 967.00 |
DL TOTAL (I) | 1 094 339.00 | | | 1 094 339.00 |
DX Trade payables and related accounts | 4 560.00 | | | 4 560.00 |
DY Tax and social security liabilities | 1 546.00 | | | 1 546.00 |
EC TOTAL (IV) | 6 106.00 | | | 6 106.00 |
EE Grand total (I to V) | 1 100 445.00 | | | 1 100 445.00 |
EG Accrued income and payables due within one year | 6 106.00 | | | 6 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 721.00 | |
FR Total operating income (I) | | | 5 721.00 | |
FW Other purchases and external expenses | | | 6 567.00 | |
FX Taxes, duties, and similar payments | | | 1 546.00 | |
GE Other Expenses | | | 4 289.00 | |
GF Total Operating Expenses (II) | | | 12 403.00 | |
GG - OPERATING RESULT (I - II) | | | -6 682.00 | |
GL Other interest and similar income | | | 19 650.00 | |
GP Total financial income (V) | | | 19 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 19 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 967.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 371.00 | | | 25 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 403.00 | | | 12 403.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 967.00 | | | 12 967.00 |
| |
| 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 | 2 814.00 | | 999.00 | 2 814.00 |
I3 DECREASES Total Financial Fixed Assets | | | 999.00 | |
I4 DECREASES Grand Total | | | 3 814.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 814.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 814.00 | | | 2 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 999.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 814.00 | | | 2 814.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 814.00 | | | 2 814.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 8 272.00 | | 5 721.00 | 8 272.00 |
7B Total provisions for depreciation | 8 272.00 | | 5 721.00 | 8 272.00 |
7C Grand total | 8 272.00 | | 5 721.00 | 8 272.00 |
UE of which provisions and reversals: - Operating | | | 5 721.00 | |
| |
| 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 | 4 560.00 | 4 560.00 | | 4 560.00 |
VA Doubtful or disputed receivables | 3 059.00 | | 3 059.00 | 3 059.00 |
VB VAT | 5 449.00 | 5 449.00 | | 5 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 546.00 | 1 546.00 | | 1 546.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 340.00 | 1 340.00 | | 1 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 849.00 | 6 790.00 | 3 059.00 | 9 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 106.00 | 6 106.00 | | 6 106.00 |
