| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 740.00 | 2 740.00 | | 2 740.00 |
AT Other tangible assets | 3 776.00 | 3 048.00 | 728.00 | 3 776.00 |
BJ TOTAL (I) | 6 516.00 | 5 788.00 | 728.00 | 6 516.00 |
BZ Other receivables | 1 498.00 | | 1 498.00 | 1 498.00 |
CF Cash and cash equivalents | 3 814.00 | | 3 814.00 | 3 814.00 |
CJ TOTAL (II) | 5 311.00 | | 5 311.00 | 5 311.00 |
CO Grand total (0 to V) | 11 827.00 | 5 788.00 | 6 040.00 | 11 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | 457 347.00 | | 457 347.00 |
DD Legal reserve (1) | 1 299.00 | 1 299.00 | | 1 299.00 |
DH Retained earnings | -2 116 520.00 | -2 211 851.00 | | -2 116 520.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 179.00 | 95 331.00 | | 91 179.00 |
DL TOTAL (I) | -1 566 696.00 | -1 657 874.00 | | -1 566 696.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 563 943.00 | 1 653 354.00 | | 1 563 943.00 |
DX Trade payables and related accounts | 7 699.00 | 8 046.00 | | 7 699.00 |
DY Tax and social security liabilities | 1 094.00 | 2 156.00 | | 1 094.00 |
EA Other liabilities | | 10.00 | | |
EC TOTAL (IV) | 1 572 735.00 | 1 663 566.00 | | 1 572 735.00 |
EE Grand total (I to V) | 6 040.00 | 5 691.00 | | 6 040.00 |
EG Accrued income and payables due within one year | 8 792.00 | 10 212.00 | | 8 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 103 468.00 | 103 468.00 | |
FJ Net sales | | 103 468.00 | 103 468.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 103 481.00 | |
FW Other purchases and external expenses | | | 11 991.00 | |
FX Taxes, duties, and similar payments | | | 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 146.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 12 302.00 | |
GG - OPERATING RESULT (I - II) | | | 91 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 290.00 | | |
HD Total exceptional income (VII) | | 290.00 | | |
HE Exceptional expenses on management operations | | 340.00 | | |
HF Exceptional expenses on capital transactions | | 10 000.00 | | |
HH Total exceptional expenses (VIII) | | 10 340.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10 050.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 103 481.00 | 118 596.00 | | 103 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 302.00 | 23 265.00 | | 12 302.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 179.00 | 95 331.00 | | 91 179.00 |
| |
| 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 | 5 642.00 | | 874.00 | 5 642.00 |
I4 DECREASES Grand Total | | | 6 516.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 516.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 642.00 | | 874.00 | 5 642.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 642.00 | 146.00 | | 5 642.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 642.00 | 146.00 | | 5 642.00 |
| |
| 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 | 7 699.00 | 7 699.00 | | 7 699.00 |
VB VAT | 1 498.00 | | | 1 498.00 |
VI Group and Associates | 1 563 943.00 | | 1 563 943.00 | 1 563 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 498.00 | 1 498.00 | | 1 498.00 |
VW VAT | 1 094.00 | 1 094.00 | | 1 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 572 735.00 | 8 792.00 | 1 563 943.00 | 1 572 735.00 |
