| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 249.00 | 1 249.00 | | 1 249.00 |
AT Other tangible assets | 13 322.00 | 13 322.00 | | 13 322.00 |
BB Receivables related to investments | 7 930.00 | | 7 930.00 | 7 930.00 |
BJ TOTAL (I) | 182 180.00 | 14 571.00 | 167 610.00 | 182 180.00 |
BX Customers and related accounts | 977.00 | | 977.00 | 977.00 |
BZ Other receivables | 732.00 | | 732.00 | 732.00 |
CF Cash and cash equivalents | 30.00 | | 30.00 | 30.00 |
CJ TOTAL (II) | 1 739.00 | | 1 739.00 | 1 739.00 |
CO Grand total (0 to V) | 183 920.00 | 14 571.00 | 169 349.00 | 183 920.00 |
CU Other investments | 159 680.00 | | 159 680.00 | 159 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 158 439.00 | 158 439.00 | | 158 439.00 |
DH Retained earnings | -15 965.00 | | | -15 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 237.00 | -15 965.00 | | -7 237.00 |
DL TOTAL (I) | 136 336.00 | 143 574.00 | | 136 336.00 |
DU Loans and Debts from Credit Institutions (3) | 2.00 | | | 2.00 |
DX Trade payables and related accounts | 1 998.00 | 984.00 | | 1 998.00 |
DY Tax and social security liabilities | 6 430.00 | 6 552.00 | | 6 430.00 |
EA Other liabilities | 24 582.00 | 24 582.00 | | 24 582.00 |
EC TOTAL (IV) | 33 012.00 | 32 118.00 | | 33 012.00 |
EE Grand total (I to V) | 169 349.00 | 175 692.00 | | 169 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 400.00 | | 64 400.00 | 64 400.00 |
FJ Net sales | 64 400.00 | | 64 400.00 | 64 400.00 |
FR Total operating income (I) | | | 64 400.00 | |
FW Other purchases and external expenses | | | 1 086.00 | |
FX Taxes, duties, and similar payments | | | 272.00 | |
FY Salaries and Wages | | | 70 279.00 | |
GF Total Operating Expenses (II) | | | 71 637.00 | |
GG - OPERATING RESULT (I - II) | | | -7 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 237.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 64 400.00 | 54 000.00 | | 64 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 637.00 | 69 965.00 | | 71 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 237.00 | -15 965.00 | | -7 237.00 |
| |
| 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 | 182 180.00 | | | 182 180.00 |
I3 DECREASES Total Financial Fixed Assets | | | 167 610.00 | |
I4 DECREASES Grand Total | | | 182 180.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 571.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 571.00 | | | 14 571.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 610.00 | | | 167 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 571.00 | | | 14 571.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 571.00 | | | 14 571.00 |
| |
| 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 | 1 998.00 | 1 998.00 | | 1 998.00 |
8C Staff and Related Accounts | 3 800.00 | 3 800.00 | | 3 800.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 582.00 | 24 582.00 | | 24 582.00 |
UL Receivables related to investments | 7 930.00 | | | 7 930.00 |
UX Other trade receivables | 977.00 | | | 977.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 732.00 | | | 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 638.00 | 1 709.00 | 7 930.00 | 9 638.00 |
VW VAT | 2 630.00 | 2 630.00 | | 2 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 012.00 | 33 012.00 | | 33 012.00 |
