| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 513.00 | 1 713.00 | 800.00 | 2 513.00 |
BJ TOTAL (I) | 375 513.00 | 1 713.00 | 373 800.00 | 375 513.00 |
BZ Other receivables | 776.00 | | 776.00 | 776.00 |
CF Cash and cash equivalents | 49 291.00 | | 49 291.00 | 49 291.00 |
CJ TOTAL (II) | 50 067.00 | | 50 067.00 | 50 067.00 |
CO Grand total (0 to V) | 425 580.00 | 1 713.00 | 423 866.00 | 425 580.00 |
CU Other investments | 373 000.00 | | 373 000.00 | 373 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 223 000.00 | 223 000.00 | | 223 000.00 |
DD Legal reserve (1) | 14 927.00 | 12 402.00 | | 14 927.00 |
DG Other reserves | 153 603.00 | 105 633.00 | | 153 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 091.00 | 50 495.00 | | -1 091.00 |
DL TOTAL (I) | 390 439.00 | 391 530.00 | | 390 439.00 |
DU Loans and Debts from Credit Institutions (3) | 2 216.00 | 28 202.00 | | 2 216.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 068.00 | 63 627.00 | | 23 068.00 |
DX Trade payables and related accounts | 3 864.00 | 1 774.00 | | 3 864.00 |
DY Tax and social security liabilities | 4 275.00 | 5 735.00 | | 4 275.00 |
EA Other liabilities | 5.00 | 5.00 | | 5.00 |
EC TOTAL (IV) | 33 428.00 | 99 343.00 | | 33 428.00 |
EE Grand total (I to V) | 423 866.00 | 490 873.00 | | 423 866.00 |
EG Accrued income and payables due within one year | 33 428.00 | 77 129.00 | | 33 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 400.00 | | 119 400.00 | 119 400.00 |
FJ Net sales | 119 400.00 | | 119 400.00 | 119 400.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 119 400.00 | |
FW Other purchases and external expenses | | | 30 040.00 | |
FX Taxes, duties, and similar payments | | | 1 862.00 | |
FY Salaries and Wages | | | 86 047.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 169.00 | |
GF Total Operating Expenses (II) | | | 118 118.00 | |
GG - OPERATING RESULT (I - II) | | | 1 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 720.00 | |
GU Total financial expenses (VI) | | | 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 562.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 229.00 | | |
HD Total exceptional income (VII) | | 229.00 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | 229.00 | | -300.00 |
HK Income tax | 1 353.00 | 2 694.00 | | 1 353.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 400.00 | 154 456.00 | | 119 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 491.00 | 103 960.00 | | 120 491.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 091.00 | 50 495.00 | | -1 091.00 |
HP References: Equipment leasing | 2 384.00 | 7 152.00 | | 2 384.00 |
| |
| 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 | 374 663.00 | | 850.00 | 374 663.00 |
I3 DECREASES Total Financial Fixed Assets | | | 373 000.00 | |
I4 DECREASES Grand Total | | | 375 513.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 513.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 663.00 | | 850.00 | 1 663.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 373 000.00 | | | 373 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 544.00 | 169.00 | | 1 544.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 544.00 | 169.00 | | 1 544.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 000.00 | 20 000.00 | | 20 000.00 |
8B Suppliers and Related Accounts | 3 864.00 | 3 864.00 | | 3 864.00 |
8E Income Taxes | 1 353.00 | 1 353.00 | | 1 353.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5.00 | 5.00 | | 5.00 |
VG Loans with a maturity of up to one year at origin | 1.00 | 1.00 | | 1.00 |
VH Loans with a maturity of more than one year at origin | 2 214.00 | 2 214.00 | | 2 214.00 |
VI Group and Associates | 3 068.00 | 3 068.00 | | 3 068.00 |
VM Income taxes | 776.00 | | | 776.00 |
VQ Other Taxes, Duties, and Similar Debts | 932.00 | 932.00 | | 932.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 776.00 | 776.00 | | 776.00 |
VW VAT | 1 990.00 | 1 990.00 | | 1 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 428.00 | 33 428.00 | | 33 428.00 |
