| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 500.00 | 2 500.00 | | 2 500.00 |
BJ TOTAL (I) | 1 069 125.00 | 2 500.00 | 1 066 625.00 | 1 069 125.00 |
BX Customers and related accounts | 108 659.00 | | 108 659.00 | 108 659.00 |
BZ Other receivables | 114 504.00 | | 114 504.00 | 114 504.00 |
CF Cash and cash equivalents | 11 231.00 | | 11 231.00 | 11 231.00 |
CJ TOTAL (II) | 234 395.00 | | 234 395.00 | 234 395.00 |
CO Grand total (0 to V) | 1 303 520.00 | 2 500.00 | 1 301 020.00 | 1 303 520.00 |
CU Other investments | 1 066 625.00 | | 1 066 625.00 | 1 066 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DB Share, merger, contribution premiums, etc. | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 665.00 | | | 665.00 |
DH Retained earnings | -2 796.00 | | | -2 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 871.00 | | | 3 871.00 |
DL TOTAL (I) | 39 240.00 | | | 39 240.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 661.00 | | | 2 661.00 |
DX Trade payables and related accounts | 5 565.00 | | | 5 565.00 |
DY Tax and social security liabilities | 26 793.00 | | | 26 793.00 |
DZ Fixed asset liabilities and related accounts | 1 058 630.00 | | | 1 058 630.00 |
EA Other liabilities | 168 129.00 | | | 168 129.00 |
EC TOTAL (IV) | 1 261 779.00 | | | 1 261 779.00 |
EE Grand total (I to V) | 1 301 020.00 | | | 1 301 020.00 |
EG Accrued income and payables due within one year | 1 261 779.00 | | | 1 261 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 985.00 | | 46 985.00 | 46 985.00 |
FJ Net sales | 46 985.00 | | 46 985.00 | 46 985.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 46 990.00 | |
FW Other purchases and external expenses | | | 4 840.00 | |
FX Taxes, duties, and similar payments | | | 884.00 | |
FY Salaries and Wages | | | 22 875.00 | |
FZ Social Security Contributions | | | 12 237.00 | |
GF Total Operating Expenses (II) | | | 40 836.00 | |
GG - OPERATING RESULT (I - II) | | | 6 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 353.00 | |
GP Total financial income (V) | | | 353.00 | |
GR Interest and similar expenses | | | 2 635.00 | |
GU Total financial expenses (VI) | | | 2 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 871.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 343.00 | | | 47 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 472.00 | | | 43 472.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 871.00 | | | 3 871.00 |
| |
| 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 | 1 068 630.00 | | 495.00 | 1 068 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 066 625.00 | |
I4 DECREASES Grand Total | | | 1 069 125.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 500.00 | | | 2 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 066 130.00 | | 495.00 | 1 066 130.00 |
| |
| 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 | 5 565.00 | 5 565.00 | | 5 565.00 |
8C Staff and Related Accounts | 1 624.00 | 1 624.00 | | 1 624.00 |
8D Social Security and Other Social Organizations | 5 264.00 | 5 264.00 | | 5 264.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 058 630.00 | 1 058 630.00 | | 1 058 630.00 |
8K Other liabilities (including liabilities related to repo transactions) | 168 129.00 | 168 129.00 | | 168 129.00 |
UY Staff and related accounts | 179.00 | | | 179.00 |
VA Doubtful or disputed receivables | 108 659.00 | | | 108 659.00 |
VB VAT | 993.00 | | | 993.00 |
VI Group and Associates | 2 661.00 | 2 661.00 | | 2 661.00 |
VM Income taxes | 274.00 | | | 274.00 |
VQ Other Taxes, Duties, and Similar Debts | 306.00 | 306.00 | | 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 113 058.00 | | | 113 058.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 163.00 | 223 163.00 | 75.00 | 223 163.00 |
VW VAT | 19 600.00 | 19 600.00 | | 19 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 261 779.00 | 1 261 779.00 | | 1 261 779.00 |
