| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 60 200.00 | 60 000.00 | 200.00 | 60 200.00 |
BZ Other receivables | 6 206.00 | | 6 206.00 | 6 206.00 |
CF Cash and cash equivalents | 246 813.00 | | 246 813.00 | 246 813.00 |
CJ TOTAL (II) | 253 020.00 | | 253 020.00 | 253 020.00 |
CO Grand total (0 to V) | 313 220.00 | 60 000.00 | 253 220.00 | 313 220.00 |
CU Other investments | 60 000.00 | 60 000.00 | | 60 000.00 |
| |
| 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 | 110 474.00 | 108 893.00 | | 110 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 310.00 | 1 581.00 | | 122 310.00 |
DL TOTAL (I) | 249 554.00 | 127 244.00 | | 249 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 863.00 | 670.00 | | 1 863.00 |
DX Trade payables and related accounts | 1 804.00 | 4 210.00 | | 1 804.00 |
EC TOTAL (IV) | 3 666.00 | 4 879.00 | | 3 666.00 |
EE Grand total (I to V) | 253 220.00 | 132 123.00 | | 253 220.00 |
EG Accrued income and payables due within one year | 3 666.00 | 4 879.00 | | 3 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 400.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 400.00 | |
FW Other purchases and external expenses | | | 7 800.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 2 832.00 | |
GF Total Operating Expenses (II) | | | 10 634.00 | |
GG - OPERATING RESULT (I - II) | | | -10 233.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | 136 881.00 | |
GP Total financial income (V) | | | 136 881.00 | |
GR Interest and similar expenses | | | 3 937.00 | |
GU Total financial expenses (VI) | | | 3 937.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 132 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 799.00 | 799.00 | | 799.00 |
HF Exceptional expenses on capital transactions | 400.00 | | | 400.00 |
HH Total exceptional expenses (VIII) | 400.00 | | | 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -400.00 | | | -400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 281.00 | 16 326.00 | | 137 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 971.00 | 14 745.00 | | 14 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 310.00 | 1 581.00 | | 122 310.00 |
| |
| 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 | 197 481.00 | | | 197 481.00 |
I3 DECREASES Total Financial Fixed Assets | 137 281.00 | | 60 200.00 | 137 281.00 |
I4 DECREASES Grand Total | 137 281.00 | | 60 200.00 | 137 281.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 197 481.00 | | | 197 481.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 136 881.00 | | 136 881.00 | 136 881.00 |
7B Total provisions for depreciation | 197 281.00 | | 137 281.00 | 197 281.00 |
7C Grand total | 197 281.00 | | 137 281.00 | 197 281.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 400.00 | |
UG - Financial | | | 136 881.00 | |
| |
| 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 | 1 804.00 | 1 804.00 | | 1 804.00 |
VB VAT | 6 206.00 | 6 206.00 | | 6 206.00 |
VI Group and Associates | 1 863.00 | 1 863.00 | | 1 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 206.00 | 6 206.00 | | 6 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 666.00 | 3 666.00 | | 3 666.00 |
