| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 008.00 | 6 008.00 | | 6 008.00 |
AT Other tangible assets | 2 655.00 | 2 655.00 | | 2 655.00 |
BJ TOTAL (I) | 308 363.00 | 8 663.00 | 299 700.00 | 308 363.00 |
BZ Other receivables | 103.00 | | 103.00 | 103.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 103.00 | | 103.00 | 103.00 |
CO Grand total (0 to V) | 308 465.00 | 8 663.00 | 299 803.00 | 308 465.00 |
CU Other investments | 299 700.00 | | 299 700.00 | 299 700.00 |
| |
| 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 | 266 874.00 | 267 221.00 | | 266 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -814.00 | -347.00 | | -814.00 |
DL TOTAL (I) | 282 829.00 | 283 643.00 | | 282 829.00 |
DU Loans and Debts from Credit Institutions (3) | 1 307.00 | | | 1 307.00 |
DX Trade payables and related accounts | 8 412.00 | 8 412.00 | | 8 412.00 |
DY Tax and social security liabilities | 181.00 | 1 681.00 | | 181.00 |
EA Other liabilities | 7 073.00 | 6 073.00 | | 7 073.00 |
EC TOTAL (IV) | 16 973.00 | 16 166.00 | | 16 973.00 |
EE Grand total (I to V) | 299 803.00 | 299 810.00 | | 299 803.00 |
EG Accrued income and payables due within one year | 16 973.00 | 16 166.00 | | 16 973.00 |
| |
| 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 | | | 1 500.00 | |
FR Total operating income (I) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 1 082.00 | |
FX Taxes, duties, and similar payments | | | 1 232.00 | |
GF Total Operating Expenses (II) | | | 2 314.00 | |
GG - OPERATING RESULT (I - II) | | | -814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 500.00 | 1 500.00 | | 1 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 314.00 | 1 847.00 | | 2 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -814.00 | -347.00 | | -814.00 |
| |
| 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 | 308 363.00 | | | 308 363.00 |
I3 DECREASES Total Financial Fixed Assets | | | 299 700.00 | |
I4 DECREASES Grand Total | | | 308 363.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 663.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 663.00 | | | 8 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 299 700.00 | | | 299 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 663.00 | | | 8 663.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 663.00 | | | 8 663.00 |
| |
| 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 | 8 412.00 | 8 412.00 | | 8 412.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 073.00 | 7 073.00 | | 7 073.00 |
VB VAT | 103.00 | 103.00 | | 103.00 |
VG Loans with a maturity of up to one year at origin | 1 307.00 | 1 307.00 | | 1 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103.00 | 103.00 | | 103.00 |
VW VAT | 181.00 | 181.00 | | 181.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 973.00 | 16 973.00 | | 16 973.00 |
