| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 520.00 | 13 520.00 | | 13 520.00 |
BJ TOTAL (I) | 13 520.00 | 13 520.00 | | 13 520.00 |
BT Goods | 23 667.00 | | 23 667.00 | 23 667.00 |
BZ Other receivables | 16 793.00 | | 16 793.00 | 16 793.00 |
CD Marketable securities | 85 640.00 | 28 591.00 | 57 049.00 | 85 640.00 |
CF Cash and cash equivalents | 56 779.00 | | 56 779.00 | 56 779.00 |
CJ TOTAL (II) | 182 880.00 | 28 591.00 | 154 288.00 | 182 880.00 |
CO Grand total (0 to V) | 196 400.00 | 42 111.00 | 154 288.00 | 196 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 35 559.00 | 32 857.00 | | 35 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 481.00 | 2 702.00 | | -6 481.00 |
DL TOTAL (I) | 45 847.00 | 52 329.00 | | 45 847.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 14.00 | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 027.00 | 100 027.00 | | 100 027.00 |
DX Trade payables and related accounts | 8 378.00 | 737.00 | | 8 378.00 |
EC TOTAL (IV) | 108 441.00 | 100 777.00 | | 108 441.00 |
EE Grand total (I to V) | 154 288.00 | 153 106.00 | | 154 288.00 |
EG Accrued income and payables due within one year | 108 441.00 | 100 777.00 | | 108 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 5 000.00 | | 5 000.00 | 5 000.00 |
FJ Net sales | 5 000.00 | | 5 000.00 | 5 000.00 |
FR Total operating income (I) | | | 5 000.00 | |
FS Purchases of goods (including customs duties) | | | 23 667.00 | |
FT Inventory change (goods) | | | -23 667.00 | |
FW Other purchases and external expenses | | | 13 509.00 | |
FX Taxes, duties, and similar payments | | | 4 466.00 | |
GF Total Operating Expenses (II) | | | 17 975.00 | |
GG - OPERATING RESULT (I - II) | | | -12 975.00 | |
GL Other interest and similar income | | | 1 920.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 662.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 6 582.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 88.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 88.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 235.00 | | |
HF Exceptional expenses on capital transactions | | 560.00 | | |
HH Total exceptional expenses (VIII) | | 795.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -795.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 582.00 | 169 344.00 | | 11 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 063.00 | 166 642.00 | | 18 063.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 481.00 | 2 702.00 | | -6 481.00 |
| |
| 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 | 13 520.00 | | | 13 520.00 |
I4 DECREASES Grand Total | | | 13 520.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 520.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 520.00 | | | 13 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 520.00 | | | 13 520.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 520.00 | | | 13 520.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 33 253.00 | | 4 662.00 | 33 253.00 |
7B Total provisions for depreciation | 33 253.00 | | 4 662.00 | 33 253.00 |
7C Grand total | 33 253.00 | | 4 662.00 | 33 253.00 |
UG - Financial | | | 4 662.00 | |
| |
| 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 | 8 378.00 | 8 378.00 | | 8 378.00 |
VB VAT | 7 155.00 | 7 155.00 | | 7 155.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VI Group and Associates | 100 027.00 | 100 027.00 | | 100 027.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 639.00 | 9 639.00 | | 9 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 793.00 | 16 793.00 | | 16 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 441.00 | 108 441.00 | | 108 441.00 |
