| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 267.00 | | 1 267.00 | 1 267.00 |
BJ TOTAL (I) | 762 689.00 | | 762 689.00 | 762 689.00 |
BX Customers and related accounts | 60 000.00 | | 60 000.00 | 60 000.00 |
CF Cash and cash equivalents | 11 654.00 | | 11 654.00 | 11 654.00 |
CJ TOTAL (II) | 124 974.00 | | 124 974.00 | 124 974.00 |
CO Grand total (0 to V) | 887 663.00 | | 887 663.00 | 887 663.00 |
CU Other investments | 761 422.00 | | 761 422.00 | 761 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DB Share, merger, contribution premiums, etc. | 57 168.00 | 57 168.00 | | 57 168.00 |
DD Legal reserve (1) | 18 000.00 | 18 000.00 | | 18 000.00 |
DG Other reserves | 341 017.00 | 341 017.00 | | 341 017.00 |
DH Retained earnings | 14 622.00 | -40 496.00 | | 14 622.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -68 159.00 | 55 117.00 | | -68 159.00 |
DL TOTAL (I) | 542 647.00 | 610 807.00 | | 542 647.00 |
DX Trade payables and related accounts | 3 544.00 | 5 520.00 | | 3 544.00 |
EC TOTAL (IV) | 345 015.00 | 378 048.00 | | 345 015.00 |
EE Grand total (I to V) | 887 663.00 | 988 855.00 | | 887 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 301 000.00 | | 301 000.00 | 301 000.00 |
FJ Net sales | 301 000.00 | | 301 000.00 | 301 000.00 |
FR Total operating income (I) | | | 301 000.00 | |
FW Other purchases and external expenses | | | 40 542.00 | |
FX Taxes, duties, and similar payments | | | 568.00 | |
FY Salaries and Wages | | | 404 741.00 | |
FZ Social Security Contributions | | | 127 036.00 | |
GF Total Operating Expenses (II) | | | 572 887.00 | |
GG - OPERATING RESULT (I - II) | | | -271 887.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213 399.00 | |
GP Total financial income (V) | | | 213 399.00 | |
GR Interest and similar expenses | | | 8 365.00 | |
GU Total financial expenses (VI) | | | 8 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 205 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -66 853.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 18 370.00 | 7.00 | | 18 370.00 |
HD Total exceptional income (VII) | 18 370.00 | 7.00 | | 18 370.00 |
HE Exceptional expenses on management operations | 110 665.00 | | | 110 665.00 |
HH Total exceptional expenses (VIII) | 110 665.00 | | | 110 665.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92 295.00 | 7.00 | | -92 295.00 |
HK Income tax | -90 989.00 | -53 267.00 | | -90 989.00 |
HL TOTAL REVENUE (I + III + V + VII) | 532 769.00 | 483 404.00 | | 532 769.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 600 928.00 | 428 287.00 | | 600 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -68 159.00 | 55 117.00 | | -68 159.00 |
| |
| 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 | 859 993.00 | | | 859 993.00 |
I3 DECREASES Total Financial Fixed Assets | | 97 305.00 | 762 689.00 | |
I4 DECREASES Grand Total | | 97 305.00 | 762 689.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 859 993.00 | | | 859 993.00 |
| |
| 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 | 3 544.00 | 3 544.00 | | 3 544.00 |
8C Staff and Related Accounts | 3 984.00 | 3 984.00 | | 3 984.00 |
8D Social Security and Other Social Organizations | 4 682.00 | 4 682.00 | | 4 682.00 |
UT Other financial assets | 1 267.00 | | | 1 267.00 |
UX Other trade receivables | 60 000.00 | | | 60 000.00 |
VB VAT | 1 133.00 | | | 1 133.00 |
VI Group and Associates | 317 383.00 | | | 317 383.00 |
VM Income taxes | 52 187.00 | | | 52 187.00 |
VQ Other Taxes, Duties, and Similar Debts | 414.00 | 414.00 | | 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 587.00 | 113 320.00 | 1 267.00 | 114 587.00 |
VW VAT | 15 009.00 | 15 009.00 | | 15 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 345 015.00 | 27 632.00 | | 345 015.00 |
