| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 386.00 | 2 056.00 | 330.00 | 2 386.00 |
BJ TOTAL (I) | 19 886.00 | 2 056.00 | 17 830.00 | 19 886.00 |
BZ Other receivables | 1 051.00 | | 1 051.00 | 1 051.00 |
CF Cash and cash equivalents | 191 032.00 | | 191 032.00 | 191 032.00 |
CJ TOTAL (II) | 192 083.00 | | 192 083.00 | 192 083.00 |
CO Grand total (0 to V) | 211 968.00 | 2 056.00 | 209 913.00 | 211 968.00 |
CU Other investments | 17 500.00 | | 17 500.00 | 17 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 134 100.00 | 134 100.00 | | 134 100.00 |
DD Legal reserve (1) | 13 410.00 | 13 410.00 | | 13 410.00 |
DE Statutory or contractual reserves | 635.00 | 43.00 | | 635.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 865.00 | 24 592.00 | | 29 865.00 |
DL TOTAL (I) | 178 010.00 | 172 145.00 | | 178 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 176.00 | 46 377.00 | | 30 176.00 |
DX Trade payables and related accounts | 1 416.00 | 1 560.00 | | 1 416.00 |
DY Tax and social security liabilities | 310.00 | 335.00 | | 310.00 |
EC TOTAL (IV) | 31 902.00 | 48 272.00 | | 31 902.00 |
EE Grand total (I to V) | 209 913.00 | 220 417.00 | | 209 913.00 |
EG Accrued income and payables due within one year | 31 902.00 | 48 272.00 | | 31 902.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 529.00 | |
FX Taxes, duties, and similar payments | | | 377.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 235.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 141.00 | |
GG - OPERATING RESULT (I - II) | | | -4 141.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 33 500.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 621.00 | |
GP Total financial income (V) | | | 34 121.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 34 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 560.00 | | |
HD Total exceptional income (VII) | | 1 560.00 | | |
HE Exceptional expenses on management operations | 115.00 | 900.00 | | 115.00 |
HF Exceptional expenses on capital transactions | | 1 560.00 | | |
HH Total exceptional expenses (VIII) | 115.00 | 2 460.00 | | 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -115.00 | -900.00 | | -115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 122.00 | 44 498.00 | | 34 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 256.00 | 19 905.00 | | 4 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 865.00 | 24 592.00 | | 29 865.00 |
| |
| 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 | 22 906.00 | | | 22 906.00 |
I3 DECREASES Total Financial Fixed Assets | | 3 020.00 | 17 500.00 | |
I4 DECREASES Grand Total | | 3 020.00 | 19 886.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 386.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 386.00 | | | 2 386.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 520.00 | | | 20 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 821.00 | 235.00 | | 1 821.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 821.00 | 235.00 | | 1 821.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
VB VAT | 832.00 | 832.00 | | 832.00 |
VI Group and Associates | 30 176.00 | 30 176.00 | | 30 176.00 |
VM Income taxes | 219.00 | 219.00 | | 219.00 |
VQ Other Taxes, Duties, and Similar Debts | 310.00 | 310.00 | | 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 051.00 | 1 051.00 | | 1 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 902.00 | 31 902.00 | | 31 902.00 |
