| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 610.00 | 492.00 | 118.00 | 610.00 |
BJ TOTAL (I) | 763 730.00 | 492.00 | 763 238.00 | 763 730.00 |
BV Advances and down payments on orders | | | 1.00 | |
BZ Other receivables | 191 592.00 | | 191 592.00 | 191 592.00 |
CF Cash and cash equivalents | 2 968 426.00 | | 2 968 426.00 | 2 968 426.00 |
CJ TOTAL (II) | 3 160 018.00 | | 3 160 018.00 | 3 160 018.00 |
CO Grand total (0 to V) | 3 923 749.00 | 492.00 | 3 923 257.00 | 3 923 749.00 |
CU Other investments | 763 120.00 | | 763 120.00 | 763 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 757 220.00 | 757 220.00 | | 757 220.00 |
DD Legal reserve (1) | 75 722.00 | 75 722.00 | | 75 722.00 |
DG Other reserves | 2 698 108.00 | 2 303 044.00 | | 2 698 108.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 385 266.00 | 448 069.00 | | 385 266.00 |
DL TOTAL (I) | 3 916 316.00 | 3 584 055.00 | | 3 916 316.00 |
DX Trade payables and related accounts | 3 780.00 | 3 714.00 | | 3 780.00 |
DY Tax and social security liabilities | 3 161.00 | 3 160.00 | | 3 161.00 |
EC TOTAL (IV) | 6 941.00 | 6 874.00 | | 6 941.00 |
EE Grand total (I to V) | 3 923 257.00 | 3 590 929.00 | | 3 923 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 200.00 | | 19 200.00 | 19 200.00 |
FJ Net sales | 19 200.00 | | 19 200.00 | 19 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 19 201.00 | |
FW Other purchases and external expenses | | | 3 242.00 | |
FX Taxes, duties, and similar payments | | | 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 204.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 815.00 | |
GG - OPERATING RESULT (I - II) | | | 15 387.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 375 000.00 | |
GP Total financial income (V) | | | 375 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 375 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 390 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 121.00 | 5 306.00 | | 5 121.00 |
HL TOTAL REVENUE (I + III + V + VII) | 394 201.00 | 459 201.00 | | 394 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 936.00 | 11 132.00 | | 8 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 385 266.00 | 448 069.00 | | 385 266.00 |
| |
| 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 | 763 730.00 | | | 763 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 763 120.00 | |
I4 DECREASES Grand Total | | | 763 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 610.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 610.00 | | | 610.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 763 120.00 | | | 763 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 288.00 | 204.00 | | 288.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 288.00 | 204.00 | | 288.00 |
| |
| 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 | 3 780.00 | 3 780.00 | | 3 780.00 |
VB VAT | 2 416.00 | 2 416.00 | | 2 416.00 |
VC Group and associates | 188 992.00 | 188 992.00 | | 188 992.00 |
VM Income taxes | 184.00 | 184.00 | | 184.00 |
VQ Other Taxes, Duties, and Similar Debts | 281.00 | 281.00 | | 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 191 592.00 | 191 592.00 | | 191 592.00 |
VW VAT | 2 880.00 | 2 880.00 | | 2 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 941.00 | 6 941.00 | | 6 941.00 |
