| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 5 153.00 | | 5 153.00 | 5 153.00 |
CF Cash and cash equivalents | 307 437.00 | | 307 437.00 | 307 437.00 |
CJ TOTAL (II) | 312 591.00 | | 312 591.00 | 312 591.00 |
CO Grand total (0 to V) | 312 591.00 | | 312 591.00 | 312 591.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 903.00 | 27 903.00 | | 27 903.00 |
DD Legal reserve (1) | 2 790.00 | 1 395.00 | | 2 790.00 |
DH Retained earnings | 12 484.00 | -28 489.00 | | 12 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 604.00 | 42 369.00 | | 9 604.00 |
DL TOTAL (I) | 52 781.00 | 43 177.00 | | 52 781.00 |
DP Provisions for Risks | 7 852.00 | 7 852.00 | | 7 852.00 |
DQ Provisions for Expenses | 225 237.00 | 225 237.00 | | 225 237.00 |
DR TOTAL (IV) | 233 089.00 | 233 089.00 | | 233 089.00 |
DX Trade payables and related accounts | 4 954.00 | 4 954.00 | | 4 954.00 |
DY Tax and social security liabilities | 19 367.00 | 23 566.00 | | 19 367.00 |
EA Other liabilities | 2 400.00 | 12 546.00 | | 2 400.00 |
EC TOTAL (IV) | 26 721.00 | 41 066.00 | | 26 721.00 |
EE Grand total (I to V) | 312 591.00 | 317 332.00 | | 312 591.00 |
| |
| 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 | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 146.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 10 148.00 | |
FW Other purchases and external expenses | | | -660.00 | |
FX Taxes, duties, and similar payments | | | -917.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | -316.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | -1 893.00 | |
GG - OPERATING RESULT (I - II) | | | 12 041.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8 194.00 | | |
HD Total exceptional income (VII) | | 8 194.00 | | |
HE Exceptional expenses on management operations | 3 174.00 | | | 3 174.00 |
HF Exceptional expenses on capital transactions | | 1 068.00 | | |
HH Total exceptional expenses (VIII) | 3 174.00 | 1 068.00 | | 3 174.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 174.00 | 7 126.00 | | -3 174.00 |
HK Income tax | -733.00 | | | -733.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 152.00 | 99 484.00 | | 10 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 548.00 | 57 116.00 | | 548.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 604.00 | 42 369.00 | | 9 604.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 233 089.00 | | | 233 089.00 |
7C Grand total | 233 089.00 | | | 233 089.00 |
| |
| 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 | 4 954.00 | 4 954.00 | | 4 954.00 |
8C Staff and Related Accounts | 19 030.00 | 19 030.00 | | 19 030.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 5 153.00 | | | 5 153.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 153.00 | 5 153.00 | | 5 153.00 |
VW VAT | 337.00 | 337.00 | | 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 721.00 | 26 721.00 | | 26 721.00 |
