| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 304.00 | 16 816.00 | 2 487.00 | 19 304.00 |
BJ TOTAL (I) | 31 504.00 | 26 816.00 | 4 687.00 | 31 504.00 |
BZ Other receivables | 39 411.00 | 16 500.00 | 22 911.00 | 39 411.00 |
CF Cash and cash equivalents | 336 520.00 | | 336 520.00 | 336 520.00 |
CJ TOTAL (II) | 375 931.00 | 16 500.00 | 359 431.00 | 375 931.00 |
CO Grand total (0 to V) | 407 435.00 | 43 316.00 | 364 119.00 | 407 435.00 |
CR Shares due in more than one year | 16 500.00 | | | 16 500.00 |
CU Other investments | 12 200.00 | 10 000.00 | 2 200.00 | 12 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 179 871.00 | 58 011.00 | | 179 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 039.00 | 121 860.00 | | -32 039.00 |
DL TOTAL (I) | 158 832.00 | 190 871.00 | | 158 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 201 567.00 | 127 377.00 | | 201 567.00 |
DX Trade payables and related accounts | 3 720.00 | 4 378.00 | | 3 720.00 |
DY Tax and social security liabilities | | 3 328.00 | | |
EC TOTAL (IV) | 205 287.00 | 135 083.00 | | 205 287.00 |
EE Grand total (I to V) | 364 119.00 | 325 954.00 | | 364 119.00 |
EG Accrued income and payables due within one year | 142 967.00 | 7 706.00 | | 142 967.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 30 102.00 | |
FX Taxes, duties, and similar payments | | | 608.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 329.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 32 039.00 | |
GG - OPERATING RESULT (I - II) | | | -32 039.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 039.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 400.00 | | |
HH Total exceptional expenses (VIII) | | 1 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 400.00 | | |
HK Income tax | | 7 841.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 177 884.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 039.00 | 56 024.00 | | 32 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 039.00 | 121 860.00 | | -32 039.00 |
HP References: Equipment leasing | 6 796.00 | 11 280.00 | | 6 796.00 |
| |
| 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 | 31 504.00 | | | 31 504.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 200.00 | |
I4 DECREASES Grand Total | | | 31 504.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 304.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 304.00 | | | 19 304.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12 200.00 | | | 12 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 487.00 | 1 329.00 | | 15 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 487.00 | 1 329.00 | | 15 487.00 |
| |
| 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 | 3 720.00 | 3 720.00 | | 3 720.00 |
VB VAT | 1 415.00 | 1 415.00 | | 1 415.00 |
VC Group and associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 201 567.00 | 139 247.00 | 62 320.00 | 201 567.00 |
VM Income taxes | 11 496.00 | 11 496.00 | | 11 496.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 500.00 | | 16 500.00 | 16 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 411.00 | 22 911.00 | 16 500.00 | 39 411.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 205 287.00 | 142 967.00 | 62 320.00 | 205 287.00 |
