| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 182 136.00 | | 182 136.00 | 182 136.00 |
BH Other financial assets | 575.00 | | 575.00 | 575.00 |
BJ TOTAL (I) | 1 594 981.00 | 640 000.00 | 954 981.00 | 1 594 981.00 |
BX Customers and related accounts | 59 763.00 | | 59 763.00 | 59 763.00 |
BZ Other receivables | 5 927.00 | | 5 927.00 | 5 927.00 |
CF Cash and cash equivalents | 764 694.00 | | 764 694.00 | 764 694.00 |
CJ TOTAL (II) | 830 384.00 | | 830 384.00 | 830 384.00 |
CO Grand total (0 to V) | 2 425 365.00 | 640 000.00 | 1 785 365.00 | 2 425 365.00 |
CU Other investments | 1 412 270.00 | 640 000.00 | 772 270.00 | 1 412 270.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 970 000.00 | | | 1 970 000.00 |
DD Legal reserve (1) | 21 875.00 | | | 21 875.00 |
DG Other reserves | 34 958.00 | | | 34 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -259 783.00 | | | -259 783.00 |
DL TOTAL (I) | 1 767 050.00 | | | 1 767 050.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | | | 36.00 |
DX Trade payables and related accounts | 4 208.00 | | | 4 208.00 |
DY Tax and social security liabilities | 14 071.00 | | | 14 071.00 |
EC TOTAL (IV) | 18 315.00 | | | 18 315.00 |
EE Grand total (I to V) | 1 785 365.00 | | | 1 785 365.00 |
EG Accrued income and payables due within one year | 18 315.00 | | | 18 315.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 953.00 | | 39 953.00 | 39 953.00 |
FJ Net sales | 39 953.00 | | 39 953.00 | 39 953.00 |
FR Total operating income (I) | | | 39 953.00 | |
FW Other purchases and external expenses | | | 5 723.00 | |
FX Taxes, duties, and similar payments | | | 852.00 | |
FY Salaries and Wages | | | 29 204.00 | |
FZ Social Security Contributions | | | 13 598.00 | |
GF Total Operating Expenses (II) | | | 49 377.00 | |
GG - OPERATING RESULT (I - II) | | | -9 424.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 147.00 | |
GL Other interest and similar income | | | 494.00 | |
GP Total financial income (V) | | | 9 641.00 | |
GQ Financial allocations to depreciation and provisions | | | 260 000.00 | |
GU Total financial expenses (VI) | | | 260 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -250 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -259 783.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 49 594.00 | | | 49 594.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 377.00 | | | 309 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -259 783.00 | | | -259 783.00 |
| |
| 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 | 1 594 981.00 | | | 1 594 981.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 594 981.00 | |
I4 DECREASES Grand Total | | | 1 594 981.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 594 981.00 | | | 1 594 981.00 |
| |
| 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 | 4 208.00 | 4 208.00 | | 4 208.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 265.00 | 65 690.00 | 575.00 | 66 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 315.00 | 18 315.00 | | 18 315.00 |
