| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 134 353.00 | | 134 353.00 | 134 353.00 |
BX Customers and related accounts | 89 640.00 | | 89 640.00 | 89 640.00 |
BZ Other receivables | 10 628.00 | | 10 628.00 | 10 628.00 |
CF Cash and cash equivalents | 10 326.00 | | 10 326.00 | 10 326.00 |
CJ TOTAL (II) | 110 594.00 | | 110 594.00 | 110 594.00 |
CO Grand total (0 to V) | 244 948.00 | | 244 948.00 | 244 948.00 |
CU Other investments | 134 353.00 | | 134 353.00 | 134 353.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 3 500.00 | 3 500.00 | | 3 500.00 |
DG Other reserves | 37 795.00 | 44 215.00 | | 37 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 970.00 | -6 420.00 | | -6 970.00 |
DL TOTAL (I) | 69 325.00 | 76 295.00 | | 69 325.00 |
DV Miscellaneous Loans and Financial Debts (4) | 123 224.00 | 123 224.00 | | 123 224.00 |
DX Trade payables and related accounts | 2 979.00 | 3 081.00 | | 2 979.00 |
DY Tax and social security liabilities | 49 035.00 | 48 456.00 | | 49 035.00 |
EA Other liabilities | 385.00 | | | 385.00 |
EC TOTAL (IV) | 175 623.00 | 174 761.00 | | 175 623.00 |
EE Grand total (I to V) | 244 948.00 | 251 056.00 | | 244 948.00 |
EG Accrued income and payables due within one year | 175 623.00 | 174 761.00 | | 175 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 128 057.00 | | 128 057.00 | 128 057.00 |
FJ Net sales | 128 057.00 | | 128 057.00 | 128 057.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 720.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 128 784.00 | |
FW Other purchases and external expenses | | | 6 577.00 | |
FX Taxes, duties, and similar payments | | | 1 418.00 | |
FY Salaries and Wages | | | 82 078.00 | |
FZ Social Security Contributions | | | 45 680.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 135 754.00 | |
GG - OPERATING RESULT (I - II) | | | -6 970.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 720.00 | | | 720.00 |
HA Exceptional income from management transactions | | 89.00 | | |
HD Total exceptional income (VII) | | 89.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 89.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 128 784.00 | 128 152.00 | | 128 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 754.00 | 134 572.00 | | 135 754.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 970.00 | -6 420.00 | | -6 970.00 |
| |
| 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 | 134 353.00 | | | 134 353.00 |
I3 DECREASES Total Financial Fixed Assets | | | 134 353.00 | |
I4 DECREASES Grand Total | | | 134 353.00 | |
IY DECREASES Total Tangible Fixed Assets | 134 353.00 | | | 134 353.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 134 353.00 | | | 134 353.00 |
| |
| 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 | 2 979.00 | 2 979.00 | | 2 979.00 |
8C Staff and Related Accounts | 9 123.00 | 9 123.00 | | 9 123.00 |
8D Social Security and Other Social Organizations | 20 079.00 | 20 079.00 | | 20 079.00 |
8K Other liabilities (including liabilities related to repo transactions) | 385.00 | 385.00 | | 385.00 |
UX Other trade receivables | 89 640.00 | | | 89 640.00 |
VB VAT | 497.00 | | | 497.00 |
VC Group and associates | 7 495.00 | | | 7 495.00 |
VI Group and Associates | 123 224.00 | 123 224.00 | | 123 224.00 |
VM Income taxes | 2 637.00 | | | 2 637.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 160.00 | 1 160.00 | | 1 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 268.00 | 100 268.00 | | 100 268.00 |
VW VAT | 18 673.00 | 18 673.00 | | 18 673.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 175 623.00 | 175 623.00 | | 175 623.00 |
