| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 94 526.00 | 94 246.00 | 280.00 | 94 526.00 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 119 526.00 | 94 246.00 | 25 280.00 | 119 526.00 |
BT Goods | 51 468.00 | | 51 468.00 | 51 468.00 |
BZ Other receivables | 592.00 | | 592.00 | 592.00 |
CD Marketable securities | 80 146.00 | | 80 146.00 | 80 146.00 |
CF Cash and cash equivalents | 26 384.00 | | 26 384.00 | 26 384.00 |
CJ TOTAL (II) | 158 590.00 | | 158 590.00 | 158 590.00 |
CO Grand total (0 to V) | 278 116.00 | 94 246.00 | 183 870.00 | 278 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 101 704.00 | 128 018.00 | | 101 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 370.00 | -26 315.00 | | -34 370.00 |
DL TOTAL (I) | 109 257.00 | 143 627.00 | | 109 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 365.00 | 62 357.00 | | 62 365.00 |
DX Trade payables and related accounts | 10 378.00 | 11 808.00 | | 10 378.00 |
DY Tax and social security liabilities | 1 870.00 | 3 356.00 | | 1 870.00 |
EC TOTAL (IV) | 74 613.00 | 77 521.00 | | 74 613.00 |
EE Grand total (I to V) | 183 870.00 | 221 148.00 | | 183 870.00 |
EG Accrued income and payables due within one year | 74 613.00 | 77 521.00 | | 74 613.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 84 580.00 | | 84 580.00 | 84 580.00 |
FJ Net sales | 84 580.00 | | 84 580.00 | 84 580.00 |
FR Total operating income (I) | | | 84 580.00 | |
FS Purchases of goods (including customs duties) | | | 26 793.00 | |
FT Inventory change (goods) | | | 20 832.00 | |
FW Other purchases and external expenses | | | 70 861.00 | |
FX Taxes, duties, and similar payments | | | 906.00 | |
FY Salaries and Wages | | | 7 080.00 | |
FZ Social Security Contributions | | | 1 317.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 514.00 | |
GF Total Operating Expenses (II) | | | 128 304.00 | |
GG - OPERATING RESULT (I - II) | | | -43 723.00 | |
GL Other interest and similar income | | | 401.00 | |
GO Net income from sales of marketable securities | | | 8 534.00 | |
GP Total financial income (V) | | | 8 935.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | 3.00 | | 3.00 |
HD Total exceptional income (VII) | 3.00 | 3.00 | | 3.00 |
HE Exceptional expenses on management operations | 5.00 | 90.00 | | 5.00 |
HH Total exceptional expenses (VIII) | 5.00 | 90.00 | | 5.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | -87.00 | | -2.00 |
HK Income tax | -421.00 | -482.00 | | -421.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 518.00 | 115 418.00 | | 93 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 888.00 | 141 733.00 | | 127 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 370.00 | -26 315.00 | | -34 370.00 |
| |
| 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 | 119 526.00 | | | 119 526.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25 000.00 | |
I4 DECREASES Grand Total | | | 119 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 94 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 94 526.00 | | | 94 526.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 000.00 | | | 25 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 93 733.00 | 514.00 | | 93 733.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 733.00 | 514.00 | | 93 733.00 |
| |
| 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 | 10 378.00 | 10 378.00 | | 10 378.00 |
8C Staff and Related Accounts | 461.00 | 461.00 | | 461.00 |
8D Social Security and Other Social Organizations | 598.00 | 598.00 | | 598.00 |
UT Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
VB VAT | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 62 365.00 | 62 365.00 | | 62 365.00 |
VM Income taxes | 421.00 | 421.00 | | 421.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 592.00 | 592.00 | 25 000.00 | 25 592.00 |
VW VAT | 811.00 | 811.00 | | 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 613.00 | 74 613.00 | | 74 613.00 |
