| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 1 235 097.00 | 142 997.00 | 1 092 100.00 | 1 235 097.00 |
BX Customers and related accounts | 65 000.00 | | 65 000.00 | 65 000.00 |
BZ Other receivables | 1 532.00 | | 1 532.00 | 1 532.00 |
CF Cash and cash equivalents | 213.00 | | 213.00 | 213.00 |
CH Prepaid expenses | 1 020.00 | | 1 020.00 | 1 020.00 |
CJ TOTAL (II) | 67 765.00 | | 67 765.00 | 67 765.00 |
CO Grand total (0 to V) | 1 302 862.00 | 142 997.00 | 1 159 865.00 | 1 302 862.00 |
CP Shares due in less than one year | 4 000.00 | | | 4 000.00 |
CU Other investments | 1 231 097.00 | 142 997.00 | 1 088 100.00 | 1 231 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 146 000.00 | 1 146 000.00 | | 1 146 000.00 |
DG Other reserves | 13 715.00 | 13 715.00 | | 13 715.00 |
DH Retained earnings | -150 466.00 | -160 363.00 | | -150 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 024.00 | 9 897.00 | | -34 024.00 |
DL TOTAL (I) | 975 224.00 | 1 009 248.00 | | 975 224.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | 193.00 | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 000.00 | 17 000.00 | | 17 000.00 |
DX Trade payables and related accounts | 12 888.00 | 11 379.00 | | 12 888.00 |
DY Tax and social security liabilities | 154 585.00 | 155 418.00 | | 154 585.00 |
EC TOTAL (IV) | 184 641.00 | 183 990.00 | | 184 641.00 |
EE Grand total (I to V) | 1 159 865.00 | 1 193 238.00 | | 1 159 865.00 |
EG Accrued income and payables due within one year | 184 641.00 | 183 990.00 | | 184 641.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 168.00 | 193.00 | | 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 650 000.00 | | 650 000.00 | 650 000.00 |
FJ Net sales | 650 000.00 | | 650 000.00 | 650 000.00 |
FR Total operating income (I) | | | 650 000.00 | |
FW Other purchases and external expenses | | | 118 360.00 | |
FX Taxes, duties, and similar payments | | | 6 587.00 | |
FY Salaries and Wages | | | 352 791.00 | |
FZ Social Security Contributions | | | 196 893.00 | |
GF Total Operating Expenses (II) | | | 674 632.00 | |
GG - OPERATING RESULT (I - II) | | | -24 632.00 | |
GR Interest and similar expenses | | | 18.00 | |
GU Total financial expenses (VI) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 23 000.00 | | |
HD Total exceptional income (VII) | | 23 000.00 | | |
HE Exceptional expenses on management operations | 9 374.00 | | | 9 374.00 |
HH Total exceptional expenses (VIII) | 9 374.00 | | | 9 374.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 374.00 | 23 000.00 | | -9 374.00 |
HL TOTAL REVENUE (I + III + V + VII) | 650 000.00 | 673 000.00 | | 650 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 684 024.00 | 663 103.00 | | 684 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 024.00 | 9 897.00 | | -34 024.00 |
| |
| 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 | 1 235 097.00 | | | 1 235 097.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 235 097.00 | |
I4 DECREASES Grand Total | | | 1 235 097.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 235 097.00 | | | 1 235 097.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 142 997.00 | | | 142 997.00 |
7C Grand total | 142 997.00 | | | 142 997.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 12 888.00 | 12 888.00 | | 12 888.00 |
8C Staff and Related Accounts | 37 319.00 | 37 319.00 | | 37 319.00 |
8D Social Security and Other Social Organizations | 103 278.00 | 103 278.00 | | 103 278.00 |
UT Other financial assets | 4 000.00 | 4 000.00 | | 4 000.00 |
UX Other trade receivables | 65 000.00 | | | 65 000.00 |
VB VAT | 1 532.00 | | | 1 532.00 |
VG Loans with a maturity of up to one year at origin | 168.00 | 168.00 | | 168.00 |
VI Group and Associates | 17 000.00 | 17 000.00 | | 17 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 988.00 | 4 988.00 | | 4 988.00 |
VS Prepaid expenses | 1 020.00 | | | 1 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 552.00 | 71 552.00 | | 71 552.00 |
VW VAT | 9 000.00 | 9 000.00 | | 9 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 184 641.00 | 184 641.00 | | 184 641.00 |
