| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 872 315.00 | | 872 315.00 | 872 315.00 |
BX Customers and related accounts | 16 320.00 | | 16 320.00 | 16 320.00 |
BZ Other receivables | 43 185.00 | | 43 185.00 | 43 185.00 |
CF Cash and cash equivalents | 6 750.00 | | 6 750.00 | 6 750.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 66 255.00 | | 66 255.00 | 66 255.00 |
CO Grand total (0 to V) | 938 570.00 | | 938 570.00 | 938 570.00 |
CU Other investments | 872 315.00 | | 872 315.00 | 872 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 459.00 | 1 000.00 | | 78 459.00 |
DB Share, merger, contribution premiums, etc. | 790 856.00 | | | 790 856.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 10 114.00 | | | 10 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -188.00 | 10 214.00 | | -188.00 |
DK Regulated provisions | 89.00 | | | 89.00 |
DL TOTAL (I) | 879 431.00 | 11 214.00 | | 879 431.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 70 432.00 | | |
DX Trade payables and related accounts | 10 847.00 | 2 040.00 | | 10 847.00 |
DY Tax and social security liabilities | 45 855.00 | 27 554.00 | | 45 855.00 |
EA Other liabilities | 2 425.00 | | | 2 425.00 |
EC TOTAL (IV) | 59 139.00 | 100 026.00 | | 59 139.00 |
EE Grand total (I to V) | 938 570.00 | 111 240.00 | | 938 570.00 |
EG Accrued income and payables due within one year | 59 139.00 | 100 026.00 | | 59 139.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 179.00 | | 161 179.00 | 161 179.00 |
FJ Net sales | 161 179.00 | | 161 179.00 | 161 179.00 |
FR Total operating income (I) | | | 161 179.00 | |
FW Other purchases and external expenses | | | 3 635.00 | |
FX Taxes, duties, and similar payments | | | 6 667.00 | |
FY Salaries and Wages | | | 149 715.00 | |
GF Total Operating Expenses (II) | | | 160 016.00 | |
GG - OPERATING RESULT (I - II) | | | 1 163.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70.00 | | | 70.00 |
HG Exceptional depreciation and provisions | 89.00 | | | 89.00 |
HH Total exceptional expenses (VIII) | 159.00 | | | 159.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -159.00 | | | -159.00 |
HK Income tax | 1 194.00 | | | 1 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 182.00 | 81 600.00 | | 161 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 369.00 | 71 386.00 | | 161 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -188.00 | 10 214.00 | | -188.00 |
| |
| 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 | | | 872 315.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 872 315.00 | |
I4 DECREASES Grand Total | | | 872 315.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 872 315.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 89.00 | | |
7C Grand total | | 89.00 | | |
UJ - Exceptional | | 89.00 | | |
| |
| 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 | 10 847.00 | 10 847.00 | | 10 847.00 |
8D Social Security and Other Social Organizations | 17 732.00 | 17 732.00 | | 17 732.00 |
8E Income Taxes | 1 194.00 | 1 194.00 | | 1 194.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 425.00 | 2 425.00 | | 2 425.00 |
UX Other trade receivables | 16 320.00 | | | 16 320.00 |
VB VAT | 2 223.00 | | | 2 223.00 |
VC Group and associates | 40 962.00 | | | 40 962.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VQ Other Taxes, Duties, and Similar Debts | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 505.00 | 59 505.00 | | 59 505.00 |
VW VAT | 26 858.00 | 26 858.00 | | 26 858.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 139.00 | 59 139.00 | | 59 139.00 |
