| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 721.00 | 721.00 | | 721.00 |
BJ TOTAL (I) | 305 744.00 | 721.00 | 305 023.00 | 305 744.00 |
BZ Other receivables | 42 557.00 | | 42 557.00 | 42 557.00 |
CF Cash and cash equivalents | 43 752.00 | | 43 752.00 | 43 752.00 |
CJ TOTAL (II) | 86 309.00 | | 86 309.00 | 86 309.00 |
CO Grand total (0 to V) | 392 053.00 | 721.00 | 391 332.00 | 392 053.00 |
CU Other investments | 305 023.00 | | 305 023.00 | 305 023.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 302 000.00 | 302 000.00 | | 302 000.00 |
DD Legal reserve (1) | 30 200.00 | 1 808.00 | | 30 200.00 |
DG Other reserves | 56 479.00 | 73 339.00 | | 56 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 737.00 | 11 532.00 | | 1 737.00 |
DL TOTAL (I) | 390 417.00 | 388 679.00 | | 390 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37.00 | 37.00 | | 37.00 |
DX Trade payables and related accounts | 720.00 | | | 720.00 |
DY Tax and social security liabilities | 158.00 | 1 436.00 | | 158.00 |
EC TOTAL (IV) | 915.00 | 1 473.00 | | 915.00 |
EE Grand total (I to V) | 391 332.00 | 390 152.00 | | 391 332.00 |
EG Accrued income and payables due within one year | 915.00 | 1 473.00 | | 915.00 |
| |
| 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 | | | 3 098.00 | |
FX Taxes, duties, and similar payments | | | 634.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 3 732.00 | |
GG - OPERATING RESULT (I - II) | | | -3 732.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 000.00 | |
GL Other interest and similar income | | | 469.00 | |
GP Total financial income (V) | | | 5 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 500.00 | | |
HD Total exceptional income (VII) | | 4 500.00 | | |
HF Exceptional expenses on capital transactions | | 4 239.00 | | |
HH Total exceptional expenses (VIII) | | 4 239.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 261.00 | | |
HK Income tax | | 2 035.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 469.00 | 30 465.00 | | 5 469.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 732.00 | 18 933.00 | | 3 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 737.00 | 11 532.00 | | 1 737.00 |
| |
| 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 | 305 744.00 | | | 305 744.00 |
I3 DECREASES Total Financial Fixed Assets | | | 305 023.00 | |
I4 DECREASES Grand Total | | | 305 744.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 721.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 721.00 | | | 721.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 305 023.00 | | | 305 023.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 721.00 | | | 721.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 721.00 | | | 721.00 |
| |
| 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 | 37.00 | 37.00 | | 37.00 |
8B Suppliers and Related Accounts | 720.00 | 720.00 | | 720.00 |
8D Social Security and Other Social Organizations | 158.00 | 158.00 | | 158.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 42 557.00 | 42 557.00 | | 42 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 557.00 | 42 557.00 | | 42 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 915.00 | 915.00 | | 915.00 |
