| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 142.00 | | 2 142.00 | 2 142.00 |
BJ TOTAL (I) | 426 556.00 | 7 600.00 | 418 956.00 | 426 556.00 |
BX Customers and related accounts | 418.00 | | 418.00 | 418.00 |
BZ Other receivables | 14 993.00 | | 14 993.00 | 14 993.00 |
CF Cash and cash equivalents | 7 399.00 | | 7 399.00 | 7 399.00 |
CH Prepaid expenses | 1 168.00 | | 1 168.00 | 1 168.00 |
CJ TOTAL (II) | 23 979.00 | | 23 979.00 | 23 979.00 |
CO Grand total (0 to V) | 450 535.00 | 7 600.00 | 442 935.00 | 450 535.00 |
CP Shares due in less than one year | 2 142.00 | | | 2 142.00 |
CU Other investments | 424 414.00 | 7 600.00 | 416 814.00 | 424 414.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 415 568.00 | 415 568.00 | | 415 568.00 |
DH Retained earnings | -13 454.00 | -20 847.00 | | -13 454.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 103.00 | 7 393.00 | | 103.00 |
DL TOTAL (I) | 402 217.00 | 402 114.00 | | 402 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 435.00 | 20 888.00 | | 16 435.00 |
DX Trade payables and related accounts | 4 454.00 | 5 241.00 | | 4 454.00 |
DY Tax and social security liabilities | 19 829.00 | 26 844.00 | | 19 829.00 |
EC TOTAL (IV) | 40 717.00 | 52 972.00 | | 40 717.00 |
EE Grand total (I to V) | 442 935.00 | 455 086.00 | | 442 935.00 |
EG Accrued income and payables due within one year | 40 717.00 | 52 972.00 | | 40 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 138 849.00 | | 138 849.00 | 138 849.00 |
FJ Net sales | 138 849.00 | | 138 849.00 | 138 849.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 337.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 142 192.00 | |
FU Purchases of raw materials and other supplies | | | 266.00 | |
FW Other purchases and external expenses | | | 43 601.00 | |
FX Taxes, duties, and similar payments | | | 1 862.00 | |
FY Salaries and Wages | | | 69 292.00 | |
FZ Social Security Contributions | | | 26 860.00 | |
GF Total Operating Expenses (II) | | | 141 882.00 | |
GG - OPERATING RESULT (I - II) | | | 310.00 | |
GL Other interest and similar income | | | 149.00 | |
GP Total financial income (V) | | | 149.00 | |
GR Interest and similar expenses | | | 234.00 | |
GU Total financial expenses (VI) | | | 234.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -84.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 226.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 337.00 | 3 253.00 | | 3 337.00 |
HA Exceptional income from management transactions | 171.00 | 5.00 | | 171.00 |
HD Total exceptional income (VII) | 171.00 | 5.00 | | 171.00 |
HE Exceptional expenses on management operations | 293.00 | 556.00 | | 293.00 |
HH Total exceptional expenses (VIII) | 293.00 | 556.00 | | 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -123.00 | -552.00 | | -123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 512.00 | 139 793.00 | | 142 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 409.00 | 132 400.00 | | 142 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 103.00 | 7 393.00 | | 103.00 |
| |
| 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 | 426 556.00 | | | 426 556.00 |
I3 DECREASES Total Financial Fixed Assets | | | 426 556.00 | |
I4 DECREASES Grand Total | | | 426 556.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 426 556.00 | | | 426 556.00 |
| |
| 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 | 4 454.00 | 4 454.00 | | 4 454.00 |
8C Staff and Related Accounts | 9 574.00 | 9 574.00 | | 9 574.00 |
8D Social Security and Other Social Organizations | 8 658.00 | 8 658.00 | | 8 658.00 |
UT Other financial assets | 2 142.00 | 2 142.00 | | 2 142.00 |
UX Other trade receivables | 418.00 | 418.00 | | 418.00 |
VB VAT | 487.00 | 487.00 | | 487.00 |
VC Group and associates | 10 316.00 | 10 316.00 | | 10 316.00 |
VI Group and Associates | 16 435.00 | 16 435.00 | | 16 435.00 |
VM Income taxes | 4 190.00 | 4 190.00 | | 4 190.00 |
VQ Other Taxes, Duties, and Similar Debts | 936.00 | 936.00 | | 936.00 |
VS Prepaid expenses | 1 168.00 | 1 168.00 | | 1 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 722.00 | 18 722.00 | | 18 722.00 |
VW VAT | 661.00 | 661.00 | | 661.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 717.00 | 40 717.00 | | 40 717.00 |
