| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 336 191.00 | | 1 336 191.00 | 1 336 191.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 52 872.00 | | 52 872.00 | 52 872.00 |
CF Cash and cash equivalents | 197 329.00 | | 197 329.00 | 197 329.00 |
CH Prepaid expenses | 7 091.00 | | 7 091.00 | 7 091.00 |
CJ TOTAL (II) | 257 291.00 | | 257 291.00 | 257 291.00 |
CO Grand total (0 to V) | 1 593 482.00 | | 1 593 482.00 | 1 593 482.00 |
CU Other investments | 1 336 191.00 | | 1 336 191.00 | 1 336 191.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 838 136.00 | 946 963.00 | | 838 136.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 292 808.00 | 91 173.00 | | 292 808.00 |
DK Regulated provisions | 23 612.00 | 23 301.00 | | 23 612.00 |
DL TOTAL (I) | 1 374 555.00 | 1 281 437.00 | | 1 374 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 206 661.00 | 187 677.00 | | 206 661.00 |
DX Trade payables and related accounts | 11 843.00 | 4 540.00 | | 11 843.00 |
DY Tax and social security liabilities | 423.00 | 11 321.00 | | 423.00 |
EC TOTAL (IV) | 218 927.00 | 203 538.00 | | 218 927.00 |
EE Grand total (I to V) | 1 593 482.00 | 1 484 975.00 | | 1 593 482.00 |
EG Accrued income and payables due within one year | 218 927.00 | 203 538.00 | | 218 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 10 252.00 | |
FJ Net sales | | | 10 252.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 10 261.00 | |
FW Other purchases and external expenses | | | 13 327.00 | |
FX Taxes, duties, and similar payments | | | 410.00 | |
FY Salaries and Wages | | | 2 400.00 | |
FZ Social Security Contributions | | | 1 536.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 17 697.00 | |
GG - OPERATING RESULT (I - II) | | | -7 436.00 | |
GL Other interest and similar income | | | 290 650.00 | |
GP Total financial income (V) | | | 290 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 290 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 283 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 310.00 | 372.00 | | 310.00 |
HH Total exceptional expenses (VIII) | 310.00 | 372.00 | | 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -310.00 | -372.00 | | -310.00 |
HK Income tax | -9 904.00 | -10 522.00 | | -9 904.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 911.00 | 95 384.00 | | 300 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 103.00 | 4 211.00 | | 8 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 292 808.00 | 91 173.00 | | 292 808.00 |
| |
| 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 | 1 336 191.00 | | | 1 336 191.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 336 191.00 | |
I4 DECREASES Grand Total | | | 1 336 191.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 336 191.00 | | | 1 336 191.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 23 301.00 | 310.00 | | 23 301.00 |
7C Grand total | 23 301.00 | 310.00 | | 23 301.00 |
UJ - Exceptional | | 310.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 52 872.00 | 52 872.00 | | 52 872.00 |
VS Prepaid expenses | 7 091.00 | 7 091.00 | | 7 091.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 963.00 | 59 963.00 | | 59 963.00 |
