| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 7 656.00 | 7 656.00 | | 7 656.00 |
AT Other tangible assets | 260 687.00 | 231 280.00 | 29 407.00 | 260 687.00 |
BJ TOTAL (I) | 633 743.00 | 238 936.00 | 394 807.00 | 633 743.00 |
BZ Other receivables | 10 879.00 | | 10 879.00 | 10 879.00 |
CF Cash and cash equivalents | 6 384.00 | | 6 384.00 | 6 384.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 17 263.00 | | 17 263.00 | 17 263.00 |
CO Grand total (0 to V) | 651 007.00 | 238 936.00 | 412 071.00 | 651 007.00 |
CU Other investments | 365 400.00 | | 365 400.00 | 365 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -350 812.00 | -297 723.00 | | -350 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 713.00 | -53 089.00 | | -23 713.00 |
DL TOTAL (I) | -334 525.00 | -310 812.00 | | -334 525.00 |
DU Loans and Debts from Credit Institutions (3) | 35 046.00 | 103 176.00 | | 35 046.00 |
DV Miscellaneous Loans and Financial Debts (4) | 667 260.00 | 609 862.00 | | 667 260.00 |
DX Trade payables and related accounts | 25 064.00 | 29 183.00 | | 25 064.00 |
DY Tax and social security liabilities | 18 763.00 | 17 149.00 | | 18 763.00 |
EA Other liabilities | 463.00 | 348.00 | | 463.00 |
EC TOTAL (IV) | 746 596.00 | 759 717.00 | | 746 596.00 |
EE Grand total (I to V) | 412 071.00 | 448 905.00 | | 412 071.00 |
EG Accrued income and payables due within one year | 746 596.00 | 724 671.00 | | 746 596.00 |
EI Including equity loans | 667 260.00 | | | 667 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 437 263.00 | | 437 263.00 | 437 263.00 |
FJ Net sales | 437 263.00 | | 437 263.00 | 437 263.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 719.00 | |
FR Total operating income (I) | | | 437 982.00 | |
FS Purchases of goods (including customs duties) | | | 254 062.00 | |
FW Other purchases and external expenses | | | 71 947.00 | |
FX Taxes, duties, and similar payments | | | 1 679.00 | |
FY Salaries and Wages | | | 68 163.00 | |
FZ Social Security Contributions | | | 12 409.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 768.00 | |
GE Other Expenses | | | 2 954.00 | |
GF Total Operating Expenses (II) | | | 447 981.00 | |
GG - OPERATING RESULT (I - II) | | | -9 999.00 | |
GR Interest and similar expenses | | | 13 714.00 | |
GU Total financial expenses (VI) | | | 13 714.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 714.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 437 982.00 | 395 876.00 | | 437 982.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 461 695.00 | 448 964.00 | | 461 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 713.00 | -53 089.00 | | -23 713.00 |
| |
| 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 | 633 743.00 | | | 633 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 365 400.00 | |
I4 DECREASES Grand Total | | | 633 743.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 268 343.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 268 343.00 | | | 268 343.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 365 400.00 | | | 365 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 202 168.00 | 36 768.00 | | 202 168.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 202 168.00 | 36 768.00 | | 202 168.00 |
| |
| 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 | 25 064.00 | 25 064.00 | | 25 064.00 |
8C Staff and Related Accounts | 5 374.00 | 5 374.00 | | 5 374.00 |
8D Social Security and Other Social Organizations | 9 951.00 | 9 951.00 | | 9 951.00 |
8K Other liabilities (including liabilities related to repo transactions) | 463.00 | 463.00 | | 463.00 |
VB VAT | 2 460.00 | | | 2 460.00 |
VC Group and associates | 4 698.00 | | | 4 698.00 |
VH Loans with a maturity of more than one year at origin | 35 046.00 | 35 046.00 | | 35 046.00 |
VI Group and Associates | 667 260.00 | 667 260.00 | | 667 260.00 |
VK Loans repaid during the year | 68 129.00 | | | 68 129.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 722.00 | | | 3 722.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 879.00 | 10 879.00 | | 10 879.00 |
VW VAT | 3 438.00 | 3 438.00 | | 3 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 746 596.00 | 746 596.00 | | 746 596.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
