| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 896.00 | 33 024.00 | 2 872.00 | 35 896.00 |
BD Other fixed assets | 75 000.00 | | 75 000.00 | 75 000.00 |
BH Other financial assets | 1 700.00 | | 1 700.00 | 1 700.00 |
BJ TOTAL (I) | 155 396.00 | 33 024.00 | 122 372.00 | 155 396.00 |
BZ Other receivables | 2 445 784.00 | | 2 445 784.00 | 2 445 784.00 |
CF Cash and cash equivalents | 9 741.00 | | 9 741.00 | 9 741.00 |
CJ TOTAL (II) | 2 455 525.00 | | 2 455 525.00 | 2 455 525.00 |
CO Grand total (0 to V) | 2 610 922.00 | 33 024.00 | 2 577 898.00 | 2 610 922.00 |
CU Other investments | 42 800.00 | | 42 800.00 | 42 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DH Retained earnings | 2 533 277.00 | | | 2 533 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 806.00 | | | -26 806.00 |
DL TOTAL (I) | 2 506 580.00 | | | 2 506 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 619.00 | | | 67 619.00 |
DX Trade payables and related accounts | 2 079.00 | | | 2 079.00 |
DY Tax and social security liabilities | 1 618.00 | | | 1 618.00 |
EC TOTAL (IV) | 71 318.00 | | | 71 318.00 |
EE Grand total (I to V) | 2 577 898.00 | | | 2 577 898.00 |
EG Accrued income and payables due within one year | 71 318.00 | | | 71 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 800.00 | | 35 800.00 | 35 800.00 |
FJ Net sales | 35 800.00 | | 35 800.00 | 35 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 517.00 | |
FR Total operating income (I) | | | 36 317.00 | |
FW Other purchases and external expenses | | | 36 647.00 | |
FX Taxes, duties, and similar payments | | | 2 525.00 | |
FY Salaries and Wages | | | 42 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 022.00 | |
GF Total Operating Expenses (II) | | | 88 339.00 | |
GG - OPERATING RESULT (I - II) | | | -52 021.00 | |
GI Supported loss or transferred profit (IV) | | | 3 838.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 28 920.00 | |
GL Other interest and similar income | | | 133.00 | |
GP Total financial income (V) | | | 29 053.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 053.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 806.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 517.00 | | | 517.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 371.00 | | | 65 371.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 177.00 | | | 92 177.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 806.00 | | | -26 806.00 |
| |
| 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 | 155 397.00 | | | 155 397.00 |
I3 DECREASES Total Financial Fixed Assets | | | 119 500.00 | |
I4 DECREASES Grand Total | | | 155 397.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 35 897.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 897.00 | | | 35 897.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 119 500.00 | | | 119 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 002.00 | 7 022.00 | | 26 002.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 002.00 | 7 022.00 | | 26 002.00 |
| |
| 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 | 2 079.00 | 2 079.00 | | 2 079.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 620.00 | 67 620.00 | | 67 620.00 |
UT Other financial assets | 1 700.00 | 1 700.00 | | 1 700.00 |
VP Miscellaneous | 2 445 784.00 | | | 2 445 784.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 619.00 | 1 619.00 | | 1 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 447 484.00 | 2 445 784.00 | 1 700.00 | 2 447 484.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 318.00 | 71 318.00 | | 71 318.00 |
