| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 148 361.00 | 28 346.00 | 120 015.00 | 148 361.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 6 687.00 | | 6 687.00 | 6 687.00 |
CF Cash and cash equivalents | 10 387.00 | | 10 387.00 | 10 387.00 |
CJ TOTAL (II) | 19 474.00 | | 19 474.00 | 19 474.00 |
CO Grand total (0 to V) | 167 835.00 | 28 346.00 | 139 489.00 | 167 835.00 |
CU Other investments | 148 346.00 | 28 346.00 | 120 000.00 | 148 346.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DB Share, merger, contribution premiums, etc. | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | 97 233.00 | 106 175.00 | | 97 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 213.00 | -8 943.00 | | 6 213.00 |
DL TOTAL (I) | 111 245.00 | 105 033.00 | | 111 245.00 |
DU Loans and Debts from Credit Institutions (3) | 6 564.00 | 21 983.00 | | 6 564.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 286.00 | 4 466.00 | | 14 286.00 |
DX Trade payables and related accounts | 3 132.00 | 6 264.00 | | 3 132.00 |
DY Tax and social security liabilities | 4 261.00 | 3 219.00 | | 4 261.00 |
EC TOTAL (IV) | 28 243.00 | 35 933.00 | | 28 243.00 |
EE Grand total (I to V) | 139 489.00 | 140 965.00 | | 139 489.00 |
EG Accrued income and payables due within one year | 28 243.00 | 29 369.00 | | 28 243.00 |
EI Including equity loans | 14 286.00 | | | 14 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 24 000.00 | |
FJ Net sales | | | 24 000.00 | |
FR Total operating income (I) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 3 908.00 | |
FX Taxes, duties, and similar payments | | | 283.00 | |
FY Salaries and Wages | | | 4 569.00 | |
GF Total Operating Expenses (II) | | | 8 760.00 | |
GG - OPERATING RESULT (I - II) | | | 15 240.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 000.00 | |
GR Interest and similar expenses | | | 873.00 | |
GU Total financial expenses (VI) | | | 6 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 368.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 102.00 | | |
HH Total exceptional expenses (VIII) | | 102.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -102.00 | | |
HK Income tax | 2 155.00 | 2 383.00 | | 2 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 000.00 | 24 000.00 | | 24 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 787.00 | 32 943.00 | | 17 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 213.00 | -8 943.00 | | 6 213.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 346.00 | 6 000.00 | | 22 346.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 346.00 | 6 000.00 | | 22 346.00 |
| |
| 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 | 3 132.00 | 3 132.00 | | 3 132.00 |
8D Social Security and Other Social Organizations | 4 261.00 | 4 261.00 | | 4 261.00 |
8K Other liabilities (including liabilities related to repo transactions) | 108.00 | 108.00 | | 108.00 |
UX Other trade receivables | 2 400.00 | 2 400.00 | | 2 400.00 |
VH Loans with a maturity of more than one year at origin | 6 564.00 | 6 564.00 | | 6 564.00 |
VI Group and Associates | 14 178.00 | 14 178.00 | | 14 178.00 |
VK Loans repaid during the year | 15 419.00 | | | 15 419.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 687.00 | 6 687.00 | | 6 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 087.00 | 9 087.00 | | 9 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 243.00 | 28 243.00 | | 28 243.00 |
