| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 128 129.00 | | 128 129.00 | 128 129.00 |
BD Other fixed assets | 452.00 | | 452.00 | 452.00 |
BJ TOTAL (I) | 159 890.00 | | 159 890.00 | 159 890.00 |
BX Customers and related accounts | 157 129.00 | | 157 129.00 | 157 129.00 |
BZ Other receivables | 19 661.00 | | 19 661.00 | 19 661.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 321.00 | | 321.00 | 321.00 |
CJ TOTAL (II) | 177 110.00 | | 177 110.00 | 177 110.00 |
CO Grand total (0 to V) | 337 001.00 | | 337 001.00 | 337 001.00 |
CP Shares due in less than one year | 128 129.00 | | | 128 129.00 |
CU Other investments | 31 310.00 | | 31 310.00 | 31 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 1 808.00 | -171.00 | | 1 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 289.00 | 3 479.00 | | -25 289.00 |
DL TOTAL (I) | -6 981.00 | 18 308.00 | | -6 981.00 |
DU Loans and Debts from Credit Institutions (3) | 27 636.00 | 71.00 | | 27 636.00 |
DV Miscellaneous Loans and Financial Debts (4) | 276 764.00 | 272 406.00 | | 276 764.00 |
DX Trade payables and related accounts | 8 236.00 | 17 039.00 | | 8 236.00 |
DY Tax and social security liabilities | 31 346.00 | 17 842.00 | | 31 346.00 |
EA Other liabilities | | 164.00 | | |
EC TOTAL (IV) | 343 982.00 | 307 522.00 | | 343 982.00 |
EE Grand total (I to V) | 337 001.00 | 325 830.00 | | 337 001.00 |
EG Accrued income and payables due within one year | 343 982.00 | 307 522.00 | | 343 982.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27 569.00 | | | 27 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 100.00 | | 116 100.00 | 116 100.00 |
FJ Net sales | 116 100.00 | | 116 100.00 | 116 100.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 116 103.00 | |
FW Other purchases and external expenses | | | 64 683.00 | |
FX Taxes, duties, and similar payments | | | 141.00 | |
FY Salaries and Wages | | | 5 229.00 | |
FZ Social Security Contributions | | | 1 666.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 71 719.00 | |
GG - OPERATING RESULT (I - II) | | | 44 384.00 | |
GL Other interest and similar income | | | 2 018.00 | |
GP Total financial income (V) | | | 2 018.00 | |
GR Interest and similar expenses | | | 4 649.00 | |
GU Total financial expenses (VI) | | | 4 649.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 77 000.00 | | | 77 000.00 |
HH Total exceptional expenses (VIII) | 77 000.00 | | | 77 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -77 000.00 | | | -77 000.00 |
HK Income tax | -9 958.00 | 480.00 | | -9 958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 121.00 | 118 478.00 | | 118 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 410.00 | 115 000.00 | | 143 410.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 289.00 | 3 479.00 | | -25 289.00 |
| |
| 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 | 150 251.00 | | 9 640.00 | 150 251.00 |
I3 DECREASES Total Financial Fixed Assets | | | 159 890.00 | |
I4 DECREASES Grand Total | | | 159 890.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 251.00 | | 9 640.00 | 150 251.00 |
| |
| 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 | 8 236.00 | 8 236.00 | | 8 236.00 |
8C Staff and Related Accounts | 1 754.00 | 1 754.00 | | 1 754.00 |
8D Social Security and Other Social Organizations | 1 001.00 | 1 001.00 | | 1 001.00 |
UL Receivables related to investments | 128 129.00 | 128 129.00 | | 128 129.00 |
UX Other trade receivables | 157 129.00 | | | 157 129.00 |
VB VAT | 9 769.00 | | | 9 769.00 |
VG Loans with a maturity of up to one year at origin | 27 636.00 | 27 636.00 | | 27 636.00 |
VI Group and Associates | 276 764.00 | 276 764.00 | | 276 764.00 |
VP Miscellaneous | 89.00 | | | 89.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 803.00 | | | 9 803.00 |
VS Prepaid expenses | 321.00 | | | 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 305 239.00 | 305 239.00 | | 305 239.00 |
VW VAT | 28 591.00 | 28 591.00 | | 28 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 982.00 | 343 982.00 | | 343 982.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
