| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 019.00 | 14 059.00 | 960.00 | 15 019.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 15 019.00 | 14 059.00 | 960.00 | 15 019.00 |
BX Customers and related accounts | 33 107.00 | | 33 107.00 | 33 107.00 |
BZ Other receivables | 902 825.00 | | 902 825.00 | 902 825.00 |
CD Marketable securities | 2 230 000.00 | | 2 230 000.00 | 2 230 000.00 |
CF Cash and cash equivalents | 66 875.00 | | 66 875.00 | 66 875.00 |
CH Prepaid expenses | 25.00 | | 25.00 | 25.00 |
CJ TOTAL (II) | 3 232 831.00 | | 3 232 831.00 | 3 232 831.00 |
CO Grand total (0 to V) | 3 247 850.00 | 14 059.00 | 3 233 791.00 | 3 247 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 79 108.00 | | 100 000.00 |
DH Retained earnings | 2 121 887.00 | 1 225 937.00 | | 2 121 887.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 117.00 | 1 016 841.00 | | 8 117.00 |
DL TOTAL (I) | 3 230 004.00 | 3 321 887.00 | | 3 230 004.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 498.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 850.00 | 212.00 | | 1 850.00 |
DX Trade payables and related accounts | 619.00 | 7 616.00 | | 619.00 |
DY Tax and social security liabilities | 1 318.00 | 22 436.00 | | 1 318.00 |
EA Other liabilities | | 9 461.00 | | |
EC TOTAL (IV) | 3 787.00 | 41 223.00 | | 3 787.00 |
EE Grand total (I to V) | 3 233 791.00 | 3 363 109.00 | | 3 233 791.00 |
EG Accrued income and payables due within one year | 3 787.00 | 41 223.00 | | 3 787.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 231.00 | | 2 231.00 | 2 231.00 |
FJ Net sales | 2 231.00 | | 2 231.00 | 2 231.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 30 430.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 32 663.00 | |
FW Other purchases and external expenses | | | 23 059.00 | |
FX Taxes, duties, and similar payments | | | 3 514.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 12 874.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 304.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 39 752.00 | |
GG - OPERATING RESULT (I - II) | | | -7 089.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 12 320.00 | |
GP Total financial income (V) | | | 12 322.00 | |
GR Interest and similar expenses | | | -99.00 | |
GU Total financial expenses (VI) | | | -99.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 332.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15.00 | 5 290.00 | | 15.00 |
HB Exceptional income from capital transactions | 12 848.00 | 3 317 390.00 | | 12 848.00 |
HD Total exceptional income (VII) | 12 863.00 | 3 322 680.00 | | 12 863.00 |
HE Exceptional expenses on management operations | | 147.00 | | |
HF Exceptional expenses on capital transactions | 8 645.00 | 2 881 718.00 | | 8 645.00 |
HH Total exceptional expenses (VIII) | 8 645.00 | 2 881 865.00 | | 8 645.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 218.00 | 440 815.00 | | 4 218.00 |
HK Income tax | 1 433.00 | 405.00 | | 1 433.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 848.00 | 4 321 304.00 | | 57 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 731.00 | 3 304 463.00 | | 49 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 117.00 | 1 016 841.00 | | 8 117.00 |
| |
| 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 | 37 661.00 | | | 37 661.00 |
I3 DECREASES Total Financial Fixed Assets | | 150.00 | | |
I4 DECREASES Grand Total | | 22 643.00 | 15 019.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 493.00 | 15 019.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 511.00 | | | 37 511.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 603.00 | 304.00 | 13 848.00 | 27 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 603.00 | 304.00 | 13 848.00 | 27 603.00 |
| |
| 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 | 619.00 | 619.00 | | 619.00 |
UX Other trade receivables | 33 107.00 | 33 107.00 | | 33 107.00 |
VB VAT | 1 464.00 | 1 464.00 | | 1 464.00 |
VI Group and Associates | 1 850.00 | 1 850.00 | | 1 850.00 |
VM Income taxes | 332.00 | 332.00 | | 332.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 901 029.00 | 901 029.00 | | 901 029.00 |
VS Prepaid expenses | 25.00 | 25.00 | | 25.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 935 956.00 | 935 956.00 | | 935 956.00 |
VW VAT | 1 318.00 | 1 318.00 | | 1 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 787.00 | 3 787.00 | | 3 787.00 |
