| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 49 559.00 | | 49 559.00 | 49 559.00 |
CD Marketable securities | 69 730.00 | | 69 730.00 | 69 730.00 |
CF Cash and cash equivalents | 7 894.00 | | 7 894.00 | 7 894.00 |
CJ TOTAL (II) | 140 383.00 | | 140 383.00 | 140 383.00 |
CO Grand total (0 to V) | 140 383.00 | | 140 383.00 | 140 383.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 130 638.00 | | | 130 638.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 722.00 | | | -6 722.00 |
DL TOTAL (I) | 134 916.00 | | | 134 916.00 |
EA Other liabilities | 5 466.00 | | | 5 466.00 |
EC TOTAL (IV) | 5 467.00 | | | 5 467.00 |
EE Grand total (I to V) | 140 383.00 | | | 140 383.00 |
EG Accrued income and payables due within one year | 5 467.00 | | | 5 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 100.00 | | 22 100.00 | 22 100.00 |
FJ Net sales | 22 100.00 | | 22 100.00 | 22 100.00 |
FR Total operating income (I) | | | 22 100.00 | |
FW Other purchases and external expenses | | | 587.00 | |
FX Taxes, duties, and similar payments | | | 45.00 | |
GF Total Operating Expenses (II) | | | 633.00 | |
GG - OPERATING RESULT (I - II) | | | 21 466.00 | |
GL Other interest and similar income | | | 6 560.00 | |
GP Total financial income (V) | | | 6 560.00 | |
GT Net expenses on sales of marketable securities | | | 34 748.00 | |
GU Total financial expenses (VI) | | | 34 748.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 660.00 | | | 28 660.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 382.00 | | | 35 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 722.00 | | | -6 722.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 5 466.00 | 5 466.00 | | 5 466.00 |
UX Other trade receivables | 13 200.00 | 13 200.00 | | 13 200.00 |
VB VAT | 393.00 | 393.00 | | 393.00 |
VC Group and associates | 20 565.00 | 20 565.00 | | 20 565.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 600.00 | 28 600.00 | | 28 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 759.00 | 62 759.00 | | 62 759.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 467.00 | 5 467.00 | | 5 467.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
ST Other accounts | 587.00 | | | 587.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 45.00 | | | 45.00 |
YZ Total deductible VAT on goods and services | 68.00 | | | 68.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 587.00 | | | 587.00 |
