| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 364.00 | 6 364.00 | | 6 364.00 |
BJ TOTAL (I) | 1 506 364.00 | 267 049.00 | 1 239 315.00 | 1 506 364.00 |
BL Raw materials, supplies | 23 665.00 | | 23 665.00 | 23 665.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 3 685.00 | | 3 685.00 | 3 685.00 |
CF Cash and cash equivalents | 1 046.00 | | 1 046.00 | 1 046.00 |
CJ TOTAL (II) | 30 796.00 | | 30 796.00 | 30 796.00 |
CO Grand total (0 to V) | 1 537 160.00 | 267 049.00 | 1 270 111.00 | 1 537 160.00 |
CU Other investments | 1 500 000.00 | 260 685.00 | 1 239 315.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 030.00 | | | 1 500 030.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 11 667.00 | | | 11 667.00 |
DH Retained earnings | -552 284.00 | | | -552 284.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 149 454.00 | | | 149 454.00 |
DL TOTAL (I) | 1 112 867.00 | | | 1 112 867.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142 176.00 | | | 142 176.00 |
DX Trade payables and related accounts | 8 496.00 | | | 8 496.00 |
DY Tax and social security liabilities | 1 826.00 | | | 1 826.00 |
EA Other liabilities | 4 746.00 | | | 4 746.00 |
EC TOTAL (IV) | 157 244.00 | | | 157 244.00 |
EE Grand total (I to V) | 1 270 111.00 | | | 1 270 111.00 |
EG Accrued income and payables due within one year | 157 244.00 | | | 157 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 000.00 | | 17 000.00 | 17 000.00 |
FJ Net sales | 17 000.00 | | 17 000.00 | 17 000.00 |
FR Total operating income (I) | | | 17 000.00 | |
FU Purchases of raw materials and other supplies | | | 23 665.00 | |
FV Inventory change (raw materials and supplies) | | | -23 665.00 | |
FW Other purchases and external expenses | | | 40 407.00 | |
FZ Social Security Contributions | | | 115.00 | |
GF Total Operating Expenses (II) | | | 40 522.00 | |
GG - OPERATING RESULT (I - II) | | | -23 522.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 152 644.00 | |
GM Reversals of provisions and transfers of expenses | | | 23 752.00 | |
GP Total financial income (V) | | | 176 396.00 | |
GR Interest and similar expenses | | | 3 473.00 | |
GU Total financial expenses (VI) | | | 3 473.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 172 923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 149 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 54.00 | | | 54.00 |
HD Total exceptional income (VII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 54.00 | | | 54.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 449.00 | | | 193 449.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 995.00 | | | 43 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 149 454.00 | | | 149 454.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 364.00 | | | 6 364.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 364.00 | | | 6 364.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 142 176.00 | 142 176.00 | | 142 176.00 |
8B Suppliers and Related Accounts | 8 496.00 | 8 496.00 | | 8 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 746.00 | 4 746.00 | | 4 746.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 826.00 | 1 826.00 | | 1 826.00 |
VS Prepaid expenses | 6 085.00 | 6 085.00 | | 6 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 085.00 | 6 085.00 | | 6 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 157 244.00 | 157 244.00 | | 157 244.00 |
