| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 541 910.00 | | 541 910.00 | 541 910.00 |
BX Customers and related accounts | 39 600.00 | | 39 600.00 | 39 600.00 |
BZ Other receivables | 19 533.00 | | 19 533.00 | 19 533.00 |
CF Cash and cash equivalents | 261.00 | | 261.00 | 261.00 |
CJ TOTAL (II) | 59 394.00 | | 59 394.00 | 59 394.00 |
CO Grand total (0 to V) | 601 304.00 | | 601 304.00 | 601 304.00 |
CU Other investments | 541 910.00 | | 541 910.00 | 541 910.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 28 841.00 | 28 841.00 | | 28 841.00 |
DH Retained earnings | -26 602.00 | -17 911.00 | | -26 602.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 425.00 | -8 691.00 | | -3 425.00 |
DK Regulated provisions | 22 099.00 | 21 138.00 | | 22 099.00 |
DL TOTAL (I) | 130 914.00 | 133 377.00 | | 130 914.00 |
DU Loans and Debts from Credit Institutions (3) | 166 547.00 | 169 689.00 | | 166 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 293 822.00 | 251 733.00 | | 293 822.00 |
DX Trade payables and related accounts | 3 384.00 | 2 232.00 | | 3 384.00 |
DY Tax and social security liabilities | 6 637.00 | 2 500.00 | | 6 637.00 |
EC TOTAL (IV) | 470 390.00 | 426 153.00 | | 470 390.00 |
EE Grand total (I to V) | 601 304.00 | 559 530.00 | | 601 304.00 |
EG Accrued income and payables due within one year | 89 422.00 | 277 337.00 | | 89 422.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 728.00 | 11 097.00 | | 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | | 48 000.00 | 48 000.00 |
FR Total operating income (I) | | | 48 000.00 | |
FW Other purchases and external expenses | | | 6 383.00 | |
FX Taxes, duties, and similar payments | | | 695.00 | |
FY Salaries and Wages | | | 38 792.00 | |
GF Total Operating Expenses (II) | | | 45 870.00 | |
GG - OPERATING RESULT (I - II) | | | 2 130.00 | |
GR Interest and similar expenses | | | 10 046.00 | |
GU Total financial expenses (VI) | | | 10 046.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 916.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 275.00 | 297.00 | | 275.00 |
HG Exceptional depreciation and provisions | 961.00 | 4 421.00 | | 961.00 |
HH Total exceptional expenses (VIII) | 1 236.00 | 4 718.00 | | 1 236.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 236.00 | -4 718.00 | | -1 236.00 |
HK Income tax | -5 727.00 | 4 720.00 | | -5 727.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 000.00 | 30 000.00 | | 48 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 425.00 | 38 691.00 | | 51 425.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 425.00 | -8 691.00 | | -3 425.00 |
| |
| 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 | 541 910.00 | | | 541 910.00 |
I3 DECREASES Total Financial Fixed Assets | | | 541 910.00 | |
I4 DECREASES Grand Total | | | 541 910.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 541 910.00 | | | 541 910.00 |
| |
| 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 | 50 000.00 | | | 50 000.00 |
8B Suppliers and Related Accounts | 3 384.00 | 3 384.00 | | 3 384.00 |
8C Staff and Related Accounts | 37.00 | 37.00 | | 37.00 |
UX Other trade receivables | 39 600.00 | | | 39 600.00 |
VB VAT | 1 817.00 | | | 1 817.00 |
VG Loans with a maturity of up to one year at origin | 7 956.00 | 7 956.00 | | 7 956.00 |
VH Loans with a maturity of more than one year at origin | 158 591.00 | 7 572.00 | 78 792.00 | 158 591.00 |
VI Group and Associates | 243 822.00 | 63 873.00 | | 243 822.00 |
VM Income taxes | 17 716.00 | | | 17 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 133.00 | 59 133.00 | | 59 133.00 |
VW VAT | 6 600.00 | 6 600.00 | | 6 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 470 390.00 | 89 422.00 | 78 792.00 | 470 390.00 |
