| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 811.00 | 1 264.00 | 1 547.00 | 2 811.00 |
BJ TOTAL (I) | 302 811.00 | 1 264.00 | 301 547.00 | 302 811.00 |
BX Customers and related accounts | 27 500.00 | | 27 500.00 | 27 500.00 |
BZ Other receivables | 5 139.00 | | 5 139.00 | 5 139.00 |
CF Cash and cash equivalents | 593.00 | | 593.00 | 593.00 |
CJ TOTAL (II) | 33 233.00 | | 33 233.00 | 33 233.00 |
CO Grand total (0 to V) | 336 044.00 | 1 264.00 | 334 780.00 | 336 044.00 |
CU Other investments | 300 000.00 | | 300 000.00 | 300 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 79.00 | 79.00 | | 79.00 |
DH Retained earnings | -579.00 | -7 116.00 | | -579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 633.00 | 6 537.00 | | 8 633.00 |
DL TOTAL (I) | 9 133.00 | 500.00 | | 9 133.00 |
DU Loans and Debts from Credit Institutions (3) | 94.00 | 67.00 | | 94.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183 894.00 | 198 890.00 | | 183 894.00 |
DW Advances and down payments received on current orders | 27 500.00 | 13 000.00 | | 27 500.00 |
DX Trade payables and related accounts | 3 815.00 | 3 064.00 | | 3 815.00 |
DY Tax and social security liabilities | 10 343.00 | 2 167.00 | | 10 343.00 |
EA Other liabilities | 100 000.00 | 100 000.00 | | 100 000.00 |
EC TOTAL (IV) | 325 647.00 | 317 188.00 | | 325 647.00 |
EE Grand total (I to V) | 334 780.00 | 317 688.00 | | 334 780.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 94.00 | 67.00 | | 94.00 |
EI Including equity loans | 183 894.00 | | | 183 894.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 917.00 | | 22 917.00 | 22 917.00 |
FJ Net sales | 22 917.00 | | 22 917.00 | 22 917.00 |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 23 058.00 | |
FW Other purchases and external expenses | | | 1 948.00 | |
FX Taxes, duties, and similar payments | | | 202.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 351.00 | |
GF Total Operating Expenses (II) | | | 2 501.00 | |
GG - OPERATING RESULT (I - II) | | | 20 556.00 | |
GR Interest and similar expenses | | | 3 325.00 | |
GU Total financial expenses (VI) | | | 3 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 231.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 402.00 | 13.00 | | 402.00 |
HB Exceptional income from capital transactions | | 7 579.00 | | |
HD Total exceptional income (VII) | 402.00 | 7 592.00 | | 402.00 |
HF Exceptional expenses on capital transactions | 7 579.00 | | | 7 579.00 |
HH Total exceptional expenses (VIII) | 7 579.00 | | | 7 579.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 177.00 | 7 592.00 | | -7 177.00 |
HK Income tax | 1 421.00 | | | 1 421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 460.00 | 13 425.00 | | 23 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 827.00 | 6 889.00 | | 14 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 633.00 | 6 537.00 | | 8 633.00 |
| |
| 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 | 302 811.00 | | | 302 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 302 811.00 | |
IO DECREASES Total including other intangible assets | | | 2 811.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 811.00 | | | 2 811.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 913.00 | 351.00 | | 913.00 |
PE DEPRECIATION Total including other intangible assets | 913.00 | 351.00 | | 913.00 |
| |
| 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 | 3 815.00 | 3 815.00 | | 3 815.00 |
8E Income Taxes | 1 421.00 | 1 421.00 | | 1 421.00 |
8K Other liabilities (including liabilities related to repo transactions) | 100 000.00 | 100 000.00 | | 100 000.00 |
UX Other trade receivables | 27 500.00 | | | 27 500.00 |
VB VAT | 5 139.00 | | | 5 139.00 |
VG Loans with a maturity of up to one year at origin | 94.00 | 94.00 | | 94.00 |
VI Group and Associates | 183 894.00 | | | 183 894.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 639.00 | 32 639.00 | | 32 639.00 |
VW VAT | 8 922.00 | 8 922.00 | | 8 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 298 147.00 | 114 252.00 | | 298 147.00 |
