| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 37 536.00 | | 37 536.00 | 37 536.00 |
BJ TOTAL (I) | 45 186.00 | | 45 186.00 | 45 186.00 |
BX Customers and related accounts | 3 720.00 | | 3 720.00 | 3 720.00 |
BZ Other receivables | 1 710.00 | | 1 710.00 | 1 710.00 |
CF Cash and cash equivalents | 8 722.00 | | 8 722.00 | 8 722.00 |
CH Prepaid expenses | 1 586.00 | | 1 586.00 | 1 586.00 |
CJ TOTAL (II) | 15 738.00 | | 15 738.00 | 15 738.00 |
CO Grand total (0 to V) | 60 925.00 | | 60 925.00 | 60 925.00 |
CU Other investments | 7 650.00 | | 7 650.00 | 7 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | | | 3 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 927.00 | | | 7 927.00 |
DL TOTAL (I) | 11 427.00 | | | 11 427.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 128.00 | | | 46 128.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 2 289.00 | | | 2 289.00 |
EC TOTAL (IV) | 49 497.00 | | | 49 497.00 |
EE Grand total (I to V) | 60 925.00 | | | 60 925.00 |
EG Accrued income and payables due within one year | 49 497.00 | | | 49 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 27 900.00 | |
FJ Net sales | | | 27 900.00 | |
FO Operating subsidies | | | 1 500.00 | |
FR Total operating income (I) | | | 29 400.00 | |
FW Other purchases and external expenses | | | 8 508.00 | |
FY Salaries and Wages | | | 11 776.00 | |
GF Total Operating Expenses (II) | | | 20 285.00 | |
GG - OPERATING RESULT (I - II) | | | 9 115.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 581.00 | |
GP Total financial income (V) | | | 581.00 | |
GR Interest and similar expenses | | | 635.00 | |
GU Total financial expenses (VI) | | | 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 134.00 | | | 1 134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 981.00 | | | 29 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 054.00 | | | 22 054.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 927.00 | | | 7 927.00 |
| |
| 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 | | | 45 186.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 45 186.00 | |
I4 DECREASES Grand Total | | | 45 186.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 45 186.00 | |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8D Social Security and Other Social Organizations | 2 289.00 | 2 289.00 | | 2 289.00 |
UL Receivables related to investments | 37 536.00 | | 37 536.00 | 37 536.00 |
UX Other trade receivables | 3 720.00 | 3 720.00 | | 3 720.00 |
VI Group and Associates | 46 128.00 | 46 128.00 | | 46 128.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 710.00 | 1 710.00 | | 1 710.00 |
VS Prepaid expenses | 1 586.00 | 1 586.00 | | 1 586.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 553.00 | 7 016.00 | 37 536.00 | 44 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 497.00 | 49 497.00 | | 49 497.00 |
