| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 089.00 | 913.00 | 176.00 | 1 089.00 |
BJ TOTAL (I) | 70 540.00 | 913.00 | 69 627.00 | 70 540.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 133 748.00 | | 133 748.00 | 133 748.00 |
CJ TOTAL (II) | 133 748.00 | | 133 748.00 | 133 748.00 |
CO Grand total (0 to V) | 204 288.00 | 913.00 | 203 376.00 | 204 288.00 |
CS Evaluated investments - equity method | 69 451.00 | | 69 451.00 | 69 451.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 40 890.00 | 40 890.00 | | 40 890.00 |
DH Retained earnings | 162 769.00 | 166 230.00 | | 162 769.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 812.00 | -3 460.00 | | -2 812.00 |
DL TOTAL (I) | 201 947.00 | 204 759.00 | | 201 947.00 |
DU Loans and Debts from Credit Institutions (3) | 47.00 | 47.00 | | 47.00 |
DX Trade payables and related accounts | 1 381.00 | 1 431.00 | | 1 381.00 |
EA Other liabilities | 1.00 | | | 1.00 |
EC TOTAL (IV) | 1 429.00 | 1 478.00 | | 1 429.00 |
EE Grand total (I to V) | 203 376.00 | 206 237.00 | | 203 376.00 |
EG Accrued income and payables due within one year | | 1 478.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 449.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 363.00 | |
GF Total Operating Expenses (II) | | | 2 812.00 | |
GG - OPERATING RESULT (I - II) | | | -2 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 812.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 812.00 | 3 460.00 | | 2 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 812.00 | -3 460.00 | | -2 812.00 |
| |
| 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 | 70 539.00 | | | 70 539.00 |
I3 DECREASES Total Financial Fixed Assets | | | 69 450.00 | |
I4 DECREASES Grand Total | | | 70 539.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 089.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 089.00 | | | 1 089.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 69 450.00 | | | 69 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 550.00 | 363.00 | | 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 550.00 | 363.00 | | 550.00 |
| |
| 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 | 1 381.00 | 1 381.00 | | 1 381.00 |
VH Loans with a maturity of more than one year at origin | 47.00 | 47.00 | | 47.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 429.00 | 1 429.00 | | 1 429.00 |
