| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 276 000.00 | 121 252.00 | 154 748.00 | 276 000.00 |
BJ TOTAL (I) | 1 022 375.00 | 121 252.00 | 901 123.00 | 1 022 375.00 |
BZ Other receivables | 349 224.00 | | 349 224.00 | 349 224.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 349 224.00 | | 349 224.00 | 349 224.00 |
CO Grand total (0 to V) | 1 371 599.00 | 121 252.00 | 1 250 347.00 | 1 371 599.00 |
CU Other investments | 746 375.00 | | 746 375.00 | 746 375.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 023 370.00 | 1 023 370.00 | | 1 023 370.00 |
DD Legal reserve (1) | 8 557.00 | 8 557.00 | | 8 557.00 |
DG Other reserves | 147 780.00 | 162 590.00 | | 147 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 831.00 | -14 810.00 | | -18 831.00 |
DL TOTAL (I) | 1 160 876.00 | 1 179 707.00 | | 1 160 876.00 |
DV Miscellaneous Loans and Financial Debts (4) | 83 749.00 | 85 639.00 | | 83 749.00 |
DX Trade payables and related accounts | 1 800.00 | 1 746.00 | | 1 800.00 |
DY Tax and social security liabilities | 3 922.00 | 6 265.00 | | 3 922.00 |
EC TOTAL (IV) | 89 471.00 | 93 650.00 | | 89 471.00 |
EE Grand total (I to V) | 1 250 347.00 | 1 273 357.00 | | 1 250 347.00 |
EG Accrued income and payables due within one year | 89 471.00 | 93 650.00 | | 89 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FR Total operating income (I) | | | 90 000.00 | |
FW Other purchases and external expenses | | | 2 284.00 | |
FY Salaries and Wages | | | 87 690.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 800.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 103 775.00 | |
GG - OPERATING RESULT (I - II) | | | -13 775.00 | |
GL Other interest and similar income | | | 3 869.00 | |
GP Total financial income (V) | | | 3 869.00 | |
GR Interest and similar expenses | | | 1 626.00 | |
GU Total financial expenses (VI) | | | 1 626.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 299.00 | 8 944.00 | | 7 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 869.00 | 97 688.00 | | 93 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 699.00 | 112 498.00 | | 112 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 831.00 | -14 810.00 | | -18 831.00 |
| |
| 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 | 1 022 375.00 | | | 1 022 375.00 |
I3 DECREASES Total Financial Fixed Assets | | | 746 375.00 | |
I4 DECREASES Grand Total | | | 1 022 375.00 | |
IO DECREASES Total including other intangible assets | | | 276 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 276 000.00 | | | 276 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 746 375.00 | | | 746 375.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 107 452.00 | 13 800.00 | | 107 452.00 |
PE DEPRECIATION Total including other intangible assets | 107 452.00 | 13 800.00 | | 107 452.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8C Staff and Related Accounts | 3 300.00 | 3 300.00 | | 3 300.00 |
8D Social Security and Other Social Organizations | 622.00 | 622.00 | | 622.00 |
VB VAT | 300.00 | 300.00 | | 300.00 |
VC Group and associates | 347 792.00 | 347 792.00 | | 347 792.00 |
VI Group and Associates | 83 749.00 | 83 749.00 | | 83 749.00 |
VJ Loans taken out during the year | 56 764.00 | | | 56 764.00 |
VM Income taxes | 1 132.00 | 1 132.00 | | 1 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349 224.00 | 349 224.00 | | 349 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 89 471.00 | 89 471.00 | | 89 471.00 |
