| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 300 000.00 | | 300 000.00 | 300 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 17 365.00 | | 17 365.00 | 17 365.00 |
CF Cash and cash equivalents | 1 776.00 | | 1 776.00 | 1 776.00 |
CH Prepaid expenses | 593.00 | | 593.00 | 593.00 |
CJ TOTAL (II) | 19 733.00 | | 19 733.00 | 19 733.00 |
CO Grand total (0 to V) | 319 733.00 | | 319 733.00 | 319 733.00 |
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 | 9 400.00 | 9 400.00 | | 9 400.00 |
DD Legal reserve (1) | 940.00 | 940.00 | | 940.00 |
DG Other reserves | 75 777.00 | 75 777.00 | | 75 777.00 |
DH Retained earnings | 147 038.00 | 153 412.00 | | 147 038.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 309.00 | -6 374.00 | | -45 309.00 |
DL TOTAL (I) | 187 846.00 | 233 155.00 | | 187 846.00 |
DU Loans and Debts from Credit Institutions (3) | 23 168.00 | 27 318.00 | | 23 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 51 071.00 | 64 381.00 | | 51 071.00 |
DX Trade payables and related accounts | 2 673.00 | 1 459.00 | | 2 673.00 |
DY Tax and social security liabilities | 54 175.00 | 57 979.00 | | 54 175.00 |
EA Other liabilities | 800.00 | | | 800.00 |
EC TOTAL (IV) | 131 887.00 | 151 137.00 | | 131 887.00 |
EE Grand total (I to V) | 319 733.00 | 384 293.00 | | 319 733.00 |
EG Accrued income and payables due within one year | 112 977.00 | 128 001.00 | | 112 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 000.00 | | 51 000.00 | 51 000.00 |
FJ Net sales | 51 000.00 | | 51 000.00 | 51 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 51 012.00 | |
FW Other purchases and external expenses | | | 3 735.00 | |
FX Taxes, duties, and similar payments | | | 713.00 | |
FY Salaries and Wages | | | 92 233.00 | |
FZ Social Security Contributions | | | 10 257.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 106 939.00 | |
GG - OPERATING RESULT (I - II) | | | -55 927.00 | |
GR Interest and similar expenses | | | 493.00 | |
GU Total financial expenses (VI) | | | 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 441.00 | | |
HK Income tax | -11 111.00 | | | -11 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 012.00 | 107 245.00 | | 51 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 321.00 | 113 619.00 | | 96 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 309.00 | -6 374.00 | | -45 309.00 |
| |
| 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 | 300 000.00 | | | 300 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300 000.00 | |
I4 DECREASES Grand Total | | | 300 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 300 000.00 | | | 300 000.00 |
| |
| 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 | 2 673.00 | 2 673.00 | | 2 673.00 |
8C Staff and Related Accounts | 4 674.00 | 4 674.00 | | 4 674.00 |
8D Social Security and Other Social Organizations | 48 982.00 | 48 982.00 | | 48 982.00 |
8K Other liabilities (including liabilities related to repo transactions) | 800.00 | 800.00 | | 800.00 |
VB VAT | 673.00 | | | 673.00 |
VC Group and associates | 2 265.00 | | | 2 265.00 |
VH Loans with a maturity of more than one year at origin | 23 167.00 | 4 257.00 | 17 753.00 | 23 167.00 |
VI Group and Associates | 51 071.00 | 51 071.00 | | 51 071.00 |
VK Loans repaid during the year | 4 144.00 | | | 4 144.00 |
VM Income taxes | 13 565.00 | | | 13 565.00 |
VP Miscellaneous | 391.00 | | | 391.00 |
VQ Other Taxes, Duties, and Similar Debts | 517.00 | 517.00 | | 517.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 469.00 | | | 469.00 |
VS Prepaid expenses | 593.00 | | | 593.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 957.00 | 17 957.00 | | 17 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 131 886.00 | 112 976.00 | 17 753.00 | 131 886.00 |
