| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 240.00 | | 240.00 | 240.00 |
BJ TOTAL (I) | 947 440.00 | | 947 440.00 | 947 440.00 |
BZ Other receivables | 559.00 | | 559.00 | 559.00 |
CD Marketable securities | 310 000.00 | | 310 000.00 | 310 000.00 |
CF Cash and cash equivalents | 44 832.00 | | 44 832.00 | 44 832.00 |
CH Prepaid expenses | 241.00 | | 241.00 | 241.00 |
CJ TOTAL (II) | 355 632.00 | | 355 632.00 | 355 632.00 |
CO Grand total (0 to V) | 1 303 072.00 | | 1 303 072.00 | 1 303 072.00 |
CP Shares due in less than one year | 240.00 | | | 240.00 |
CU Other investments | 947 200.00 | | 947 200.00 | 947 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 184 000.00 | 1 184 000.00 | | 1 184 000.00 |
DD Legal reserve (1) | 60 000.00 | 20 000.00 | | 60 000.00 |
DH Retained earnings | 68 767.00 | 59 619.00 | | 68 767.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 791.00 | 799 148.00 | | -15 791.00 |
DL TOTAL (I) | 1 296 977.00 | 2 062 767.00 | | 1 296 977.00 |
DU Loans and Debts from Credit Institutions (3) | 50.00 | 44.00 | | 50.00 |
DX Trade payables and related accounts | 6 045.00 | 5 638.00 | | 6 045.00 |
DY Tax and social security liabilities | | 4 493.00 | | |
EC TOTAL (IV) | 6 095.00 | 10 175.00 | | 6 095.00 |
EE Grand total (I to V) | 1 303 072.00 | 2 072 942.00 | | 1 303 072.00 |
EG Accrued income and payables due within one year | 6 095.00 | 10 175.00 | | 6 095.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 50.00 | 44.00 | | 50.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 018.00 | |
GF Total Operating Expenses (II) | | | 11 018.00 | |
GG - OPERATING RESULT (I - II) | | | -11 018.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 773.00 | 5 332.00 | | 4 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 812 722.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 791.00 | 13 574.00 | | 15 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 791.00 | 799 148.00 | | -15 791.00 |
| |
| 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 | 947 440.00 | | | 947 440.00 |
I3 DECREASES Total Financial Fixed Assets | | | 947 440.00 | |
I4 DECREASES Grand Total | | | 947 440.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 947 440.00 | | | 947 440.00 |
| |
| 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 | 6 045.00 | 6 045.00 | | 6 045.00 |
UT Other financial assets | 240.00 | | 240.00 | 240.00 |
VG Loans with a maturity of up to one year at origin | 50.00 | 50.00 | | 50.00 |
VM Income taxes | 559.00 | 559.00 | | 559.00 |
VS Prepaid expenses | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 040.00 | 800.00 | 240.00 | 1 040.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 095.00 | 6 095.00 | | 6 095.00 |
