| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 000.00 | 9 323.00 | 2 677.00 | 12 000.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 73 850.00 | 9 323.00 | 64 527.00 | 73 850.00 |
BX Customers and related accounts | 203 296.00 | | 203 296.00 | 203 296.00 |
BZ Other receivables | 227 176.00 | | 227 176.00 | 227 176.00 |
CF Cash and cash equivalents | 49 488.00 | | 49 488.00 | 49 488.00 |
CH Prepaid expenses | 160.00 | | 160.00 | 160.00 |
CJ TOTAL (II) | 480 120.00 | | 480 120.00 | 480 120.00 |
CO Grand total (0 to V) | 553 970.00 | 9 323.00 | 544 647.00 | 553 970.00 |
CU Other investments | 61 600.00 | | 61 600.00 | 61 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | 1 368.00 | 6 048.00 | | 1 368.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -519.00 | -4 680.00 | | -519.00 |
DL TOTAL (I) | 30 849.00 | 31 368.00 | | 30 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | 431 781.00 | 214 497.00 | | 431 781.00 |
DX Trade payables and related accounts | 30 570.00 | 39 628.00 | | 30 570.00 |
DY Tax and social security liabilities | 51 447.00 | 16 770.00 | | 51 447.00 |
EC TOTAL (IV) | 513 798.00 | 270 895.00 | | 513 798.00 |
EE Grand total (I to V) | 544 647.00 | 302 263.00 | | 544 647.00 |
EG Accrued income and payables due within one year | 513 798.00 | 270 895.00 | | 513 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 227 608.00 | 71 467.00 | 299 075.00 | 227 608.00 |
FJ Net sales | 227 608.00 | 71 467.00 | 299 075.00 | 227 608.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 299 077.00 | |
FW Other purchases and external expenses | | | 149 153.00 | |
FX Taxes, duties, and similar payments | | | 1 375.00 | |
FY Salaries and Wages | | | 107 667.00 | |
FZ Social Security Contributions | | | 39 078.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 400.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 299 673.00 | |
GG - OPERATING RESULT (I - II) | | | -596.00 | |
GL Other interest and similar income | | | 1 559.00 | |
GP Total financial income (V) | | | 1 559.00 | |
GR Interest and similar expenses | | | 1 481.00 | |
GU Total financial expenses (VI) | | | 1 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 300 635.00 | 63 422.00 | | 300 635.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 301 154.00 | 68 102.00 | | 301 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -519.00 | -4 680.00 | | -519.00 |
| |
| 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 | 72 600.00 | | 1 250.00 | 72 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 61 850.00 | |
I4 DECREASES Grand Total | | | 73 850.00 | |
IO DECREASES Total including other intangible assets | | | 12 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 000.00 | | | 12 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60 600.00 | | 1 250.00 | 60 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 923.00 | 2 400.00 | | 6 923.00 |
PE DEPRECIATION Total including other intangible assets | 6 923.00 | 2 400.00 | | 6 923.00 |
| |
| 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 | 30 570.00 | 30 570.00 | | 30 570.00 |
8C Staff and Related Accounts | 9 810.00 | 9 810.00 | | 9 810.00 |
8D Social Security and Other Social Organizations | 18 366.00 | 18 366.00 | | 18 366.00 |
UT Other financial assets | 250.00 | | | 250.00 |
UX Other trade receivables | 203 296.00 | | | 203 296.00 |
VB VAT | 5 557.00 | | | 5 557.00 |
VC Group and associates | 219 066.00 | | | 219 066.00 |
VI Group and Associates | 431 781.00 | 431 781.00 | | 431 781.00 |
VM Income taxes | 2 423.00 | | | 2 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 299.00 | 1 299.00 | | 1 299.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 130.00 | | | 130.00 |
VS Prepaid expenses | 160.00 | | | 160.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 430 882.00 | 430 632.00 | 250.00 | 430 882.00 |
VW VAT | 21 972.00 | 21 972.00 | | 21 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 513 798.00 | 513 798.00 | | 513 798.00 |
| |
| 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 | 2.00 | | | 2.00 |
