| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 297.00 | 3 297.00 | | 3 297.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 206 897.00 | 3 297.00 | 203 600.00 | 206 897.00 |
BX Customers and related accounts | 8 100.00 | | 8 100.00 | 8 100.00 |
BZ Other receivables | 2 789.00 | | 2 789.00 | 2 789.00 |
CF Cash and cash equivalents | 2 765.00 | | 2 765.00 | 2 765.00 |
CJ TOTAL (II) | 13 654.00 | | 13 654.00 | 13 654.00 |
CO Grand total (0 to V) | 220 551.00 | 3 297.00 | 217 254.00 | 220 551.00 |
CU Other investments | 203 580.00 | | 203 580.00 | 203 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 204 580.00 | 1 000.00 | | 204 580.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | | 11 761.00 | | |
DH Retained earnings | -69.00 | | | -69.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 688.00 | -11 830.00 | | -7 688.00 |
DL TOTAL (I) | 196 923.00 | 1 031.00 | | 196 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 011.00 | 8 696.00 | | 13 011.00 |
DX Trade payables and related accounts | 2 628.00 | 5 759.00 | | 2 628.00 |
DY Tax and social security liabilities | 4 692.00 | 16 947.00 | | 4 692.00 |
EC TOTAL (IV) | 20 332.00 | 31 402.00 | | 20 332.00 |
EE Grand total (I to V) | 217 254.00 | 32 433.00 | | 217 254.00 |
EI Including equity loans | 13 011.00 | | | 13 011.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 064.00 | | 40 064.00 | 40 064.00 |
FJ Net sales | 40 064.00 | | 40 064.00 | 40 064.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 40 067.00 | |
FW Other purchases and external expenses | | | 7 899.00 | |
FX Taxes, duties, and similar payments | | | 1 973.00 | |
FY Salaries and Wages | | | 35 542.00 | |
FZ Social Security Contributions | | | 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 572.00 | |
GE Other Expenses | | | 95.00 | |
GF Total Operating Expenses (II) | | | 47 428.00 | |
GG - OPERATING RESULT (I - II) | | | -7 362.00 | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 302.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 280.00 | | | 1 280.00 |
HD Total exceptional income (VII) | 1 280.00 | | | 1 280.00 |
HF Exceptional expenses on capital transactions | 1 179.00 | | | 1 179.00 |
HG Exceptional depreciation and provisions | 487.00 | | | 487.00 |
HH Total exceptional expenses (VIII) | 1 666.00 | | | 1 666.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -386.00 | | | -386.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 406.00 | 121 603.00 | | 41 406.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 094.00 | 133 433.00 | | 49 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 688.00 | -11 830.00 | | -7 688.00 |
| |
| 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 | 8 530.00 | | 203 584.00 | 8 530.00 |
I3 DECREASES Total Financial Fixed Assets | | 665.00 | 203 600.00 | |
I4 DECREASES Grand Total | | 5 217.00 | 206 897.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 552.00 | 3 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 849.00 | | | 7 849.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 681.00 | | 203 584.00 | 681.00 |
| |
| 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 | 2 628.00 | 2 628.00 | | 2 628.00 |
8D Social Security and Other Social Organizations | 1 876.00 | 1 876.00 | | 1 876.00 |
UX Other trade receivables | 8 100.00 | | | 8 100.00 |
VB VAT | 803.00 | | | 803.00 |
VI Group and Associates | 13 011.00 | 13 011.00 | | 13 011.00 |
VM Income taxes | 1 986.00 | | | 1 986.00 |
VQ Other Taxes, Duties, and Similar Debts | 743.00 | 743.00 | | 743.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 889.00 | 10 889.00 | | 10 889.00 |
VW VAT | 2 073.00 | 2 073.00 | | 2 073.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 332.00 | 20 332.00 | | 20 332.00 |
