| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 106 110.00 | | 106 110.00 | 106 110.00 |
BZ Other receivables | 45 542.00 | | 45 542.00 | 45 542.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 121 035.00 | | 121 035.00 | 121 035.00 |
CJ TOTAL (II) | 166 577.00 | | 166 577.00 | 166 577.00 |
CO Grand total (0 to V) | 272 687.00 | | 272 687.00 | 272 687.00 |
CU Other investments | 106 110.00 | | 106 110.00 | 106 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 115 000.00 | 1 500.00 | | 115 000.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 63 183.00 | 119 540.00 | | 63 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 156.00 | 57 143.00 | | 56 156.00 |
DK Regulated provisions | 5 513.00 | 4 501.00 | | 5 513.00 |
DL TOTAL (I) | 240 002.00 | 182 834.00 | | 240 002.00 |
DU Loans and Debts from Credit Institutions (3) | 30 905.00 | 46 135.00 | | 30 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47.00 | 47.00 | | 47.00 |
DX Trade payables and related accounts | 1 733.00 | 1 560.00 | | 1 733.00 |
DY Tax and social security liabilities | | 269.00 | | |
EC TOTAL (IV) | 32 685.00 | 48 011.00 | | 32 685.00 |
EE Grand total (I to V) | 272 687.00 | 230 844.00 | | 272 687.00 |
EI Including equity loans | 47.00 | | | 47.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 051.00 | |
GF Total Operating Expenses (II) | | | 4 051.00 | |
GG - OPERATING RESULT (I - II) | | | -4 051.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 60 000.00 | |
GL Other interest and similar income | | | 407.00 | |
GP Total financial income (V) | | | 60 407.00 | |
GR Interest and similar expenses | | | 358.00 | |
GU Total financial expenses (VI) | | | 358.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 60 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 998.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 012.00 | 1 103.00 | | 1 012.00 |
HH Total exceptional expenses (VIII) | 1 012.00 | 1 103.00 | | 1 012.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 012.00 | -1 103.00 | | -1 012.00 |
HK Income tax | -1 170.00 | -878.00 | | -1 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 60 407.00 | 60 000.00 | | 60 407.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 251.00 | 2 857.00 | | 4 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 156.00 | 57 143.00 | | 56 156.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 4 501.00 | 1 012.00 | | 4 501.00 |
7C Grand total | 4 501.00 | 1 012.00 | | 4 501.00 |
| |
| 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 | 47.00 | 47.00 | | 47.00 |
8B Suppliers and Related Accounts | 1 733.00 | 1 733.00 | | 1 733.00 |
VG Loans with a maturity of up to one year at origin | 30 905.00 | 15 467.00 | 15 438.00 | 30 905.00 |
VS Prepaid expenses | 45 542.00 | 45 542.00 | | 45 542.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 542.00 | 45 542.00 | | 45 542.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 685.00 | 17 247.00 | 15 438.00 | 32 685.00 |
