| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 6 882.00 | | 6 882.00 | 6 882.00 |
BJ TOTAL (I) | 12 282.00 | | 12 282.00 | 12 282.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 1 526.00 | | 1 526.00 | 1 526.00 |
CF Cash and cash equivalents | 6 437.00 | | 6 437.00 | 6 437.00 |
CJ TOTAL (II) | 11 563.00 | | 11 563.00 | 11 563.00 |
CO Grand total (0 to V) | 23 845.00 | | 23 845.00 | 23 845.00 |
CP Shares due in less than one year | 6 882.00 | | | 6 882.00 |
CU Other investments | 5 400.00 | | 5 400.00 | 5 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | -4 315.00 | -5 857.00 | | -4 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 290.00 | 1 542.00 | | 4 290.00 |
DL TOTAL (I) | 3 274.00 | -1 015.00 | | 3 274.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 657.00 | 50 993.00 | | 10 657.00 |
DX Trade payables and related accounts | 7 764.00 | 9 528.00 | | 7 764.00 |
DY Tax and social security liabilities | 649.00 | 567.00 | | 649.00 |
EB Prepaid income (2) | 1 500.00 | | | 1 500.00 |
EC TOTAL (IV) | 20 570.00 | 61 088.00 | | 20 570.00 |
EE Grand total (I to V) | 23 845.00 | 60 073.00 | | 23 845.00 |
EG Accrued income and payables due within one year | 20 570.00 | 61 088.00 | | 20 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 500.00 | | 8 500.00 | 8 500.00 |
FJ Net sales | 8 500.00 | | 8 500.00 | 8 500.00 |
FR Total operating income (I) | | | 8 500.00 | |
FW Other purchases and external expenses | | | 4 770.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GF Total Operating Expenses (II) | | | 4 973.00 | |
GG - OPERATING RESULT (I - II) | | | 3 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 600.00 | |
GL Other interest and similar income | | | 212.00 | |
GP Total financial income (V) | | | 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 339.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49.00 | | | 49.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 312.00 | 6 917.00 | | 9 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 022.00 | 5 375.00 | | 5 022.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 290.00 | 1 542.00 | | 4 290.00 |
| |
| 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 | 58 273.00 | | 3 382.00 | 58 273.00 |
I3 DECREASES Total Financial Fixed Assets | | 49 373.00 | 12 282.00 | |
I4 DECREASES Grand Total | | 49 373.00 | 12 282.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 58 273.00 | | 3 382.00 | 58 273.00 |
| |
| 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 | 7 764.00 | 7 764.00 | | 7 764.00 |
8E Income Taxes | 49.00 | 49.00 | | 49.00 |
UL Receivables related to investments | 6 882.00 | 6 882.00 | | 6 882.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 1 526.00 | 1 526.00 | | 1 526.00 |
VI Group and Associates | 10 657.00 | 10 657.00 | | 10 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 007.00 | 12 007.00 | | 12 007.00 |
VW VAT | 600.00 | 600.00 | | 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 570.00 | 20 570.00 | | 20 570.00 |
Z2 Liabilities representing borrowed securities | 1 500.00 | 1 500.00 | | 1 500.00 |
