| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 87 000.00 | 87 000.00 | | 87 000.00 |
BZ Other receivables | 214 335.00 | 213 000.00 | 1 335.00 | 214 335.00 |
CD Marketable securities | 366 265.00 | 2 809.00 | 363 456.00 | 366 265.00 |
CF Cash and cash equivalents | 103 536.00 | | 103 536.00 | 103 536.00 |
CH Prepaid expenses | 750.00 | | 750.00 | 750.00 |
CJ TOTAL (II) | 684 885.00 | 215 809.00 | 469 077.00 | 684 885.00 |
CO Grand total (0 to V) | 771 885.00 | 302 809.00 | 469 077.00 | 771 885.00 |
CU Other investments | 87 000.00 | 87 000.00 | | 87 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 180.00 | 77 180.00 | | 77 180.00 |
DD Legal reserve (1) | 23 418.00 | 23 418.00 | | 23 418.00 |
DH Retained earnings | -79 208.00 | | | -79 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 093.00 | -79 208.00 | | -2 093.00 |
DL TOTAL (I) | 19 298.00 | 21 390.00 | | 19 298.00 |
DV Miscellaneous Loans and Financial Debts (4) | 445 439.00 | 495 439.00 | | 445 439.00 |
DX Trade payables and related accounts | 4 200.00 | 1 785.00 | | 4 200.00 |
DY Tax and social security liabilities | 140.00 | 2 905.00 | | 140.00 |
EC TOTAL (IV) | 449 779.00 | 500 129.00 | | 449 779.00 |
EE Grand total (I to V) | 469 077.00 | 521 519.00 | | 469 077.00 |
EG Accrued income and payables due within one year | 449 779.00 | 500 129.00 | | 449 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 2 767.00 | |
FR Total operating income (I) | | | 2 767.00 | |
FW Other purchases and external expenses | | | 9 464.00 | |
FX Taxes, duties, and similar payments | | | 188.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 652.00 | |
GG - OPERATING RESULT (I - II) | | | -6 886.00 | |
GL Other interest and similar income | | | 2 089.00 | |
GM Reversals of provisions and transfers of expenses | | | 3 425.00 | |
GO Net income from sales of marketable securities | | | 15 279.00 | |
GP Total financial income (V) | | | 20 793.00 | |
GQ Financial allocations to depreciation and provisions | | | 2 809.00 | |
GT Net expenses on sales of marketable securities | | | 13 191.00 | |
GU Total financial expenses (VI) | | | 16 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 89 120.00 | | |
HH Total exceptional expenses (VIII) | | 89 120.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -89 120.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 560.00 | 53 808.00 | | 23 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 653.00 | 133 015.00 | | 25 653.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 093.00 | -79 208.00 | | -2 093.00 |
| |
| 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 | 87 000.00 | | | 87 000.00 |
I4 DECREASES Grand Total | | | 87 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 87 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 000.00 | | | 87 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 216 425.00 | 2 809.00 | 3 425.00 | 216 425.00 |
7B Total provisions for depreciation | 303 425.00 | 2 809.00 | 3 425.00 | 303 425.00 |
7C Grand total | 303 425.00 | 2 809.00 | 3 425.00 | 303 425.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 2 809.00 | 3 425.00 | |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
VC Group and associates | 213 000.00 | 213 000.00 | | 213 000.00 |
VI Group and Associates | 445 439.00 | 445 439.00 | | 445 439.00 |
VM Income taxes | 1 335.00 | 1 335.00 | | 1 335.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VS Prepaid expenses | 750.00 | 750.00 | | 750.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 215 085.00 | 215 085.00 | | 215 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 449 779.00 | 449 779.00 | | 449 779.00 |
