| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 200 699.00 | 414 806.00 | 785 893.00 | 1 200 699.00 |
BX Customers and related accounts | 14 674.00 | | 14 674.00 | 14 674.00 |
BZ Other receivables | 18 268.00 | | 18 268.00 | 18 268.00 |
CF Cash and cash equivalents | 10 928.00 | | 10 928.00 | 10 928.00 |
CH Prepaid expenses | 2 214.00 | | 2 214.00 | 2 214.00 |
CJ TOTAL (II) | 46 083.00 | | 46 083.00 | 46 083.00 |
CO Grand total (0 to V) | 1 246 782.00 | 414 806.00 | 831 976.00 | 1 246 782.00 |
CU Other investments | 1 200 699.00 | 414 806.00 | 785 893.00 | 1 200 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 199 700.00 | 1 199 700.00 | | 1 199 700.00 |
DH Retained earnings | -389 448.00 | -403 921.00 | | -389 448.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -86 702.00 | 14 474.00 | | -86 702.00 |
DL TOTAL (I) | 723 551.00 | 810 252.00 | | 723 551.00 |
DU Loans and Debts from Credit Institutions (3) | 126.00 | 35.00 | | 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 031.00 | 68 325.00 | | 95 031.00 |
DX Trade payables and related accounts | 2 205.00 | 1 929.00 | | 2 205.00 |
DY Tax and social security liabilities | 11 064.00 | 18 448.00 | | 11 064.00 |
EC TOTAL (IV) | 108 425.00 | 88 737.00 | | 108 425.00 |
EE Grand total (I to V) | 831 976.00 | 898 989.00 | | 831 976.00 |
EG Accrued income and payables due within one year | 108 425.00 | 88 737.00 | | 108 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 228.00 | | 153 228.00 | 153 228.00 |
FJ Net sales | 153 228.00 | | 153 228.00 | 153 228.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 313.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 156 541.00 | |
FW Other purchases and external expenses | | | 20 715.00 | |
FX Taxes, duties, and similar payments | | | 9 583.00 | |
FY Salaries and Wages | | | 92 067.00 | |
FZ Social Security Contributions | | | 41 098.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 163 465.00 | |
GG - OPERATING RESULT (I - II) | | | -6 924.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 824.00 | |
GL Other interest and similar income | | | 316.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 1 141.00 | |
GQ Financial allocations to depreciation and provisions | | | 79 592.00 | |
GR Interest and similar expenses | | | 1 401.00 | |
GU Total financial expenses (VI) | | | 80 993.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -79 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -86 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 75.00 | | | 75.00 |
HD Total exceptional income (VII) | 75.00 | | | 75.00 |
HE Exceptional expenses on management operations | | 36.00 | | |
HH Total exceptional expenses (VIII) | | 36.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75.00 | -36.00 | | 75.00 |
HK Income tax | | -547.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 157 756.00 | 163 193.00 | | 157 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 244 458.00 | 148 719.00 | | 244 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -86 702.00 | 14 474.00 | | -86 702.00 |
| |
| 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 | 1 200 699.00 | | | 1 200 699.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 200 699.00 | |
I4 DECREASES Grand Total | | | 1 200 699.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 200 699.00 | | | 1 200 699.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 335 214.00 | 79 592.00 | | 335 214.00 |
7C Grand total | 335 214.00 | 79 592.00 | | 335 214.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 79 592.00 | | |
| |
| 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 | 2 205.00 | 2 205.00 | | 2 205.00 |
8C Staff and Related Accounts | 1 849.00 | 1 849.00 | | 1 849.00 |
8D Social Security and Other Social Organizations | 3 154.00 | 3 154.00 | | 3 154.00 |
UX Other trade receivables | 4 674.00 | 14 674.00 | | 4 674.00 |
VB VAT | 394.00 | 394.00 | | 394.00 |
VC Group and associates | 16 394.00 | 16 394.00 | | 16 394.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VI Group and Associates | 95 031.00 | 95 031.00 | | 95 031.00 |
VM Income taxes | 1 480.00 | 1 480.00 | | 1 480.00 |
VQ Other Taxes, Duties, and Similar Debts | 310.00 | 310.00 | | 310.00 |
VS Prepaid expenses | 2 214.00 | 2 214.00 | | 2 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 156.00 | 35 156.00 | | 35 156.00 |
VW VAT | 5 751.00 | 5 751.00 | | 5 751.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 425.00 | 108 425.00 | | 108 425.00 |
