| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 210 783.00 | | 210 783.00 | 210 783.00 |
BZ Other receivables | 32 898.00 | | 32 898.00 | 32 898.00 |
CF Cash and cash equivalents | 1 100.00 | | 1 100.00 | 1 100.00 |
CJ TOTAL (II) | 33 997.00 | | 33 997.00 | 33 997.00 |
CO Grand total (0 to V) | 244 780.00 | | 244 780.00 | 244 780.00 |
CU Other investments | 210 783.00 | | 210 783.00 | 210 783.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 5 892.00 | 4 819.00 | | 5 892.00 |
DG Other reserves | 130 475.00 | 110 093.00 | | 130 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 653.00 | 21 455.00 | | 8 653.00 |
DK Regulated provisions | 10 803.00 | 10 803.00 | | 10 803.00 |
DL TOTAL (I) | 235 824.00 | 227 170.00 | | 235 824.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | 14.00 | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 797.00 | 7 371.00 | | 7 797.00 |
DX Trade payables and related accounts | 1 146.00 | 1 326.00 | | 1 146.00 |
DY Tax and social security liabilities | | 4 767.00 | | |
EC TOTAL (IV) | 8 957.00 | 13 477.00 | | 8 957.00 |
EE Grand total (I to V) | 244 780.00 | 240 647.00 | | 244 780.00 |
EG Accrued income and payables due within one year | 8 957.00 | 13 477.00 | | 8 957.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 500.00 | | 2 500.00 | 2 500.00 |
FJ Net sales | 2 500.00 | | 2 500.00 | 2 500.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 2 504.00 | |
FT Inventory change (goods) | | | 1.00 | |
FW Other purchases and external expenses | | | 3 133.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 288.00 | |
GG - OPERATING RESULT (I - II) | | | -784.00 | |
GL Other interest and similar income | | | 501.00 | |
GP Total financial income (V) | | | 501.00 | |
GR Interest and similar expenses | | | 92.00 | |
GT Net expenses on sales of marketable securities | | | 1.00 | |
GU Total financial expenses (VI) | | | 92.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 409.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 260.00 | | |
HH Total exceptional expenses (VIII) | | 260.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -260.00 | | |
HK Income tax | -9 029.00 | 6 136.00 | | -9 029.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 005.00 | 30 306.00 | | 3 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -5 648.00 | 8 851.00 | | -5 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 653.00 | 21 455.00 | | 8 653.00 |
| |
| 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 | 210 783.00 | | | 210 783.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210 783.00 | |
I4 DECREASES Grand Total | | | 210 783.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 210 783.00 | | | 210 783.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 803.00 | | | 10 803.00 |
7C Grand total | 10 803.00 | | | 10 803.00 |
| |
| 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 | 1 146.00 | 1 146.00 | | 1 146.00 |
VB VAT | 2 163.00 | 2 163.00 | | 2 163.00 |
VC Group and associates | 19 650.00 | 19 650.00 | | 19 650.00 |
VG Loans with a maturity of up to one year at origin | 14.00 | 14.00 | | 14.00 |
VI Group and Associates | 7 797.00 | 7 797.00 | | 7 797.00 |
VM Income taxes | 11 085.00 | 11 085.00 | | 11 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 898.00 | 32 898.00 | | 32 898.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 957.00 | 8 957.00 | | 8 957.00 |
