| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 786.00 | 268.00 | 518.00 | 786.00 |
AT Other tangible assets | 4 445.00 | 548.00 | 3 897.00 | 4 445.00 |
BJ TOTAL (I) | 1 359 231.00 | 815.00 | 1 358 415.00 | 1 359 231.00 |
BZ Other receivables | 150 112.00 | | 150 112.00 | 150 112.00 |
CF Cash and cash equivalents | 62 016.00 | | 62 016.00 | 62 016.00 |
CH Prepaid expenses | 340.00 | | 340.00 | 340.00 |
CJ TOTAL (II) | 212 469.00 | | 212 469.00 | 212 469.00 |
CO Grand total (0 to V) | 1 571 699.00 | 815.00 | 1 570 884.00 | 1 571 699.00 |
CU Other investments | 1 354 000.00 | | 1 354 000.00 | 1 354 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 220 000.00 | 1 220 000.00 | | 1 220 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 30 219.00 | 30 219.00 | | 30 219.00 |
DH Retained earnings | -54 114.00 | | | -54 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 797.00 | -54 114.00 | | 6 797.00 |
DL TOTAL (I) | 1 204 903.00 | 1 198 106.00 | | 1 204 903.00 |
DV Miscellaneous Loans and Financial Debts (4) | 345 000.00 | 313 000.00 | | 345 000.00 |
DX Trade payables and related accounts | 1 733.00 | 2 409.00 | | 1 733.00 |
DY Tax and social security liabilities | 19 248.00 | 16 670.00 | | 19 248.00 |
EC TOTAL (IV) | 365 981.00 | 332 079.00 | | 365 981.00 |
EE Grand total (I to V) | 1 570 884.00 | 1 530 185.00 | | 1 570 884.00 |
EG Accrued income and payables due within one year | 365 981.00 | 332 079.00 | | 365 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 259 464.00 | | 259 464.00 | 259 464.00 |
FJ Net sales | 259 464.00 | | 259 464.00 | 259 464.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 259 469.00 | |
FW Other purchases and external expenses | | | 16 827.00 | |
FX Taxes, duties, and similar payments | | | 1 015.00 | |
FY Salaries and Wages | | | 214 669.00 | |
FZ Social Security Contributions | | | 18 917.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 815.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 252 243.00 | |
GG - OPERATING RESULT (I - II) | | | 7 226.00 | |
GL Other interest and similar income | | | 58.00 | |
GP Total financial income (V) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 52.00 | | | 52.00 |
HD Total exceptional income (VII) | 52.00 | | | 52.00 |
HE Exceptional expenses on management operations | | 65 250.00 | | |
HH Total exceptional expenses (VIII) | | 65 250.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 52.00 | -65 250.00 | | 52.00 |
HK Income tax | 539.00 | 1 885.00 | | 539.00 |
HL TOTAL REVENUE (I + III + V + VII) | 259 580.00 | 234 305.00 | | 259 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 782.00 | 288 419.00 | | 252 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 797.00 | -54 114.00 | | 6 797.00 |
| |
| 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 | 1 354 000.00 | | 5 231.00 | 1 354 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 354 000.00 | |
I4 DECREASES Grand Total | | | 1 359 231.00 | |
IO DECREASES Total including other intangible assets | | | 786.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 445.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 786.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 445.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 354 000.00 | | | 1 354 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 815.00 | | |
PE DEPRECIATION Total including other intangible assets | | 268.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 548.00 | | |
| |
| 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 | 1 733.00 | 1 733.00 | | 1 733.00 |
8C Staff and Related Accounts | 6 312.00 | 6 312.00 | | 6 312.00 |
8D Social Security and Other Social Organizations | 8 293.00 | 8 293.00 | | 8 293.00 |
VB VAT | 228.00 | | | 228.00 |
VC Group and associates | 144 800.00 | | | 144 800.00 |
VI Group and Associates | 345 000.00 | 345 000.00 | | 345 000.00 |
VM Income taxes | 5 085.00 | | | 5 085.00 |
VQ Other Taxes, Duties, and Similar Debts | 428.00 | 428.00 | | 428.00 |
VS Prepaid expenses | 340.00 | | | 340.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 453.00 | 150 453.00 | | 150 453.00 |
VW VAT | 4 215.00 | 4 215.00 | | 4 215.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 365 981.00 | 365 981.00 | | 365 981.00 |
