| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 864.00 | 864.00 | | 864.00 |
BD Other fixed assets | | | | |
BJ TOTAL (I) | 2 300 864.00 | 1 450 864.00 | 850 000.00 | 2 300 864.00 |
BX Customers and related accounts | 17 099.00 | | 17 099.00 | 17 099.00 |
BZ Other receivables | 267 977.00 | | 267 977.00 | 267 977.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 285 075.00 | | 285 075.00 | 285 075.00 |
CO Grand total (0 to V) | 2 585 939.00 | 1 450 864.00 | 1 135 075.00 | 2 585 939.00 |
CU Other investments | 2 300 000.00 | 1 450 000.00 | 850 000.00 | 2 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 1 298 026.00 | 1 298 026.00 | | 1 298 026.00 |
DH Retained earnings | -552 212.00 | | | -552 212.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -144 505.00 | -552 212.00 | | -144 505.00 |
DL TOTAL (I) | 642 010.00 | 786 514.00 | | 642 010.00 |
DU Loans and Debts from Credit Institutions (3) | 22 816.00 | 37 433.00 | | 22 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 327 702.00 | 323 320.00 | | 327 702.00 |
DX Trade payables and related accounts | 3 783.00 | 4 890.00 | | 3 783.00 |
DY Tax and social security liabilities | 138 765.00 | 110 520.00 | | 138 765.00 |
EC TOTAL (IV) | 493 066.00 | 476 164.00 | | 493 066.00 |
EE Grand total (I to V) | 1 135 075.00 | 1 262 678.00 | | 1 135 075.00 |
EG Accrued income and payables due within one year | 493 066.00 | 476 164.00 | | 493 066.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22 645.00 | 34 945.00 | | 22 645.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 182 754.00 | | 182 754.00 | 182 754.00 |
FJ Net sales | 182 754.00 | | 182 754.00 | 182 754.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 182 761.00 | |
FW Other purchases and external expenses | | | 8 972.00 | |
FX Taxes, duties, and similar payments | | | 2 019.00 | |
FY Salaries and Wages | | | 76 403.00 | |
FZ Social Security Contributions | | | 29 429.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 116 834.00 | |
GG - OPERATING RESULT (I - II) | | | 65 927.00 | |
GQ Financial allocations to depreciation and provisions | | | 50 000.00 | |
GR Interest and similar expenses | | | 431.00 | |
GU Total financial expenses (VI) | | | 50 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50 431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 495.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 634.00 | | |
HB Exceptional income from capital transactions | 46.00 | | | 46.00 |
HD Total exceptional income (VII) | 46.00 | 6 634.00 | | 46.00 |
HE Exceptional expenses on management operations | 160 000.00 | | | 160 000.00 |
HF Exceptional expenses on capital transactions | 46.00 | | | 46.00 |
HH Total exceptional expenses (VIII) | 160 046.00 | | | 160 046.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -160 000.00 | 6 634.00 | | -160 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 182 807.00 | 212 197.00 | | 182 807.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 327 311.00 | 764 409.00 | | 327 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -144 505.00 | -552 212.00 | | -144 505.00 |
| |
| 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 | 2 300 910.00 | | | 2 300 910.00 |
I3 DECREASES Total Financial Fixed Assets | | 46.00 | 2 300 000.00 | |
I4 DECREASES Grand Total | | 46.00 | 2 300 864.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 864.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 864.00 | | | 864.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 300 046.00 | | | 2 300 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 864.00 | | | 864.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 864.00 | | | 864.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 1 400 000.00 | 50 000.00 | | 1 400 000.00 |
7C Grand total | 1 400 000.00 | 50 000.00 | | 1 400 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 50 000.00 | | |
| |
| 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 | 3 783.00 | 3 783.00 | | 3 783.00 |
8C Staff and Related Accounts | 113 620.00 | 113 620.00 | | 113 620.00 |
8D Social Security and Other Social Organizations | 19 356.00 | 19 356.00 | | 19 356.00 |
UX Other trade receivables | 17 099.00 | | | 17 099.00 |
VB VAT | 807.00 | | | 807.00 |
VC Group and associates | 260 701.00 | | | 260 701.00 |
VG Loans with a maturity of up to one year at origin | 22 816.00 | 22 816.00 | | 22 816.00 |
VI Group and Associates | 327 702.00 | 327 702.00 | | 327 702.00 |
VK Loans repaid during the year | 2 285.00 | | | 2 285.00 |
VM Income taxes | 6 469.00 | | | 6 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 285 075.00 | 285 075.00 | | 285 075.00 |
VW VAT | 5 789.00 | 5 789.00 | | 5 789.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 066.00 | 493 066.00 | | 493 066.00 |
