| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 387.00 | 5 387.00 | | 5 387.00 |
BB Receivables related to investments | 85 733.00 | | 85 733.00 | 85 733.00 |
BJ TOTAL (I) | 211 713.00 | 5 387.00 | 206 326.00 | 211 713.00 |
BX Customers and related accounts | 68 426.00 | | 68 426.00 | 68 426.00 |
BZ Other receivables | 1 139.00 | | 1 139.00 | 1 139.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 195 579.00 | | 195 579.00 | 195 579.00 |
CH Prepaid expenses | 458.00 | | 458.00 | 458.00 |
CJ TOTAL (II) | 275 602.00 | | 275 602.00 | 275 602.00 |
CO Grand total (0 to V) | 487 315.00 | 5 387.00 | 481 928.00 | 487 315.00 |
CU Other investments | 120 593.00 | | 120 593.00 | 120 593.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DE Statutory or contractual reserves | 511 931.00 | | | 511 931.00 |
DH Retained earnings | -120 911.00 | | | -120 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 88.00 | | | 88.00 |
DL TOTAL (I) | 446 108.00 | | | 446 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 777.00 | | | 14 777.00 |
DX Trade payables and related accounts | 6 738.00 | | | 6 738.00 |
DY Tax and social security liabilities | 14 305.00 | | | 14 305.00 |
EC TOTAL (IV) | 35 820.00 | | | 35 820.00 |
EE Grand total (I to V) | 481 928.00 | | | 481 928.00 |
EG Accrued income and payables due within one year | 35 820.00 | | | 35 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 022.00 | | 57 022.00 | 57 022.00 |
FJ Net sales | 57 022.00 | | 57 022.00 | 57 022.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 57 029.00 | |
FW Other purchases and external expenses | | | 22 168.00 | |
FX Taxes, duties, and similar payments | | | 580.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 11 586.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 58 339.00 | |
GG - OPERATING RESULT (I - II) | | | -1 310.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 990.00 | |
GO Net income from sales of marketable securities | | | 500.00 | |
GP Total financial income (V) | | | 1 490.00 | |
GR Interest and similar expenses | | | 92.00 | |
GU Total financial expenses (VI) | | | 92.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 398.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 88.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 519.00 | | | 58 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 431.00 | | | 58 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 88.00 | | | 88.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 387.00 | | | 5 387.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 387.00 | | | 5 387.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 14 777.00 | 14 777.00 | | 14 777.00 |
8B Suppliers and Related Accounts | 6 738.00 | 6 738.00 | | 6 738.00 |
8D Social Security and Other Social Organizations | 14 305.00 | 14 305.00 | | 14 305.00 |
UT Other financial assets | 85 733.00 | | 85 733.00 | 85 733.00 |
VS Prepaid expenses | 275 602.00 | 275 602.00 | | 275 602.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 361 335.00 | 275 602.00 | 85 733.00 | 361 335.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 820.00 | 35 820.00 | | 35 820.00 |
