| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 280.00 | 2 280.00 | | 2 280.00 |
BJ TOTAL (I) | 47 280.00 | 2 280.00 | 45 000.00 | 47 280.00 |
BZ Other receivables | 25 863.00 | | 25 863.00 | 25 863.00 |
CF Cash and cash equivalents | 34 951.00 | | 34 951.00 | 34 951.00 |
CJ TOTAL (II) | 60 814.00 | | 60 814.00 | 60 814.00 |
CO Grand total (0 to V) | 108 094.00 | 2 280.00 | 105 814.00 | 108 094.00 |
CU Other investments | 45 000.00 | | 45 000.00 | 45 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 240.00 | 28 240.00 | | 28 240.00 |
DD Legal reserve (1) | 2 824.00 | 2 824.00 | | 2 824.00 |
DH Retained earnings | 33 217.00 | 31 035.00 | | 33 217.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 001.00 | 2 181.00 | | 19 001.00 |
DL TOTAL (I) | 83 282.00 | 64 281.00 | | 83 282.00 |
DU Loans and Debts from Credit Institutions (3) | 19 696.00 | 25 609.00 | | 19 696.00 |
DX Trade payables and related accounts | 2 816.00 | 2 096.00 | | 2 816.00 |
DY Tax and social security liabilities | | 924.00 | | |
EA Other liabilities | 20.00 | 20.00 | | 20.00 |
EC TOTAL (IV) | 22 531.00 | 28 649.00 | | 22 531.00 |
EE Grand total (I to V) | 105 814.00 | 92 930.00 | | 105 814.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 827.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 372.00 | |
GF Total Operating Expenses (II) | | | 3 199.00 | |
GG - OPERATING RESULT (I - II) | | | -3 199.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22 464.00 | |
GP Total financial income (V) | | | 22 464.00 | |
GR Interest and similar expenses | | | 263.00 | |
GU Total financial expenses (VI) | | | 263.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 385.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 464.00 | 5 760.00 | | 22 464.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 463.00 | 3 579.00 | | 3 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 001.00 | 2 181.00 | | 19 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 908.00 | 372.00 | | 1 908.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 908.00 | 372.00 | | 1 908.00 |
| |
| 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 | 2 816.00 | 2 816.00 | | 2 816.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20.00 | 20.00 | | 20.00 |
VG Loans with a maturity of up to one year at origin | 19 696.00 | 13 714.00 | 5 982.00 | 19 696.00 |
VS Prepaid expenses | 25 863.00 | 25 863.00 | | 25 863.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 863.00 | 25 863.00 | | 25 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 531.00 | 16 549.00 | 5 982.00 | 22 531.00 |
