| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 274.00 | 274.00 | | 274.00 |
AT Other tangible assets | 6 672.00 | 4 022.00 | 2 650.00 | 6 672.00 |
BB Receivables related to investments | | | | |
BJ TOTAL (I) | 9 446.00 | 4 296.00 | 5 150.00 | 9 446.00 |
BZ Other receivables | 789.00 | | 789.00 | 789.00 |
CF Cash and cash equivalents | 244 014.00 | | 244 014.00 | 244 014.00 |
CJ TOTAL (II) | 244 803.00 | | 244 803.00 | 244 803.00 |
CO Grand total (0 to V) | 254 249.00 | 4 296.00 | 249 953.00 | 254 249.00 |
CU Other investments | 2 500.00 | | 2 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 54 483.00 | 53 245.00 | | 54 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185 700.00 | 1 238.00 | | 185 700.00 |
DL TOTAL (I) | 245 683.00 | 59 983.00 | | 245 683.00 |
DV Miscellaneous Loans and Financial Debts (4) | 391.00 | 560.00 | | 391.00 |
DX Trade payables and related accounts | 2 794.00 | 1 892.00 | | 2 794.00 |
DY Tax and social security liabilities | 1 085.00 | 388.00 | | 1 085.00 |
EC TOTAL (IV) | 4 270.00 | 2 840.00 | | 4 270.00 |
EE Grand total (I to V) | 249 953.00 | 62 823.00 | | 249 953.00 |
EG Accrued income and payables due within one year | 4 270.00 | 2 840.00 | | 4 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 000.00 | | 4 000.00 | 4 000.00 |
FJ Net sales | 4 000.00 | | 4 000.00 | 4 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 4 002.00 | |
FW Other purchases and external expenses | | | 5 122.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 163.00 | |
GF Total Operating Expenses (II) | | | 6 286.00 | |
GG - OPERATING RESULT (I - II) | | | -2 284.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 189 068.00 | |
GP Total financial income (V) | | | 189 068.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 189 068.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 186 785.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 085.00 | 218.00 | | 1 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 193 070.00 | 4 963.00 | | 193 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 371.00 | 3 725.00 | | 7 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185 700.00 | 1 238.00 | | 185 700.00 |
| |
| 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 | 32 655.00 | | | 32 655.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 23 208.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 23 208.00 | 2 500.00 | |
I4 DECREASES Grand Total | | 23 208.00 | 9 446.00 | |
IO DECREASES Total including other intangible assets | | | 274.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 672.00 | |
KD ACQUISITIONS Total including other intangible assets | 274.00 | | | 274.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 672.00 | | | 6 672.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 708.00 | | | 25 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 133.00 | 1 163.00 | | 3 133.00 |
PE DEPRECIATION Total including other intangible assets | 274.00 | | | 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 859.00 | 1 163.00 | | 2 859.00 |
| |
| 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 | 2 794.00 | 2 794.00 | | 2 794.00 |
8E Income Taxes | 1 085.00 | 1 085.00 | | 1 085.00 |
VB VAT | 789.00 | 789.00 | | 789.00 |
VI Group and Associates | 391.00 | 391.00 | | 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 789.00 | 789.00 | | 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 270.00 | 4 270.00 | | 4 270.00 |
