| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 765 980.00 | | 765 980.00 | 765 980.00 |
BX Customers and related accounts | 28 059.00 | | 28 059.00 | 28 059.00 |
BZ Other receivables | 81 122.00 | | 81 122.00 | 81 122.00 |
CF Cash and cash equivalents | 11 209.00 | | 11 209.00 | 11 209.00 |
CH Prepaid expenses | 259.00 | | 259.00 | 259.00 |
CJ TOTAL (II) | 120 649.00 | | 120 649.00 | 120 649.00 |
CO Grand total (0 to V) | 886 629.00 | | 886 629.00 | 886 629.00 |
CU Other investments | 765 980.00 | | 765 980.00 | 765 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 11 000.00 | 11 000.00 | | 11 000.00 |
DG Other reserves | 713 506.00 | 713 506.00 | | 713 506.00 |
DH Retained earnings | -25 433.00 | | | -25 433.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 614.00 | -25 433.00 | | -19 614.00 |
DL TOTAL (I) | 749 458.00 | 769 073.00 | | 749 458.00 |
DU Loans and Debts from Credit Institutions (3) | 165.00 | 135.00 | | 165.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 127.00 | 96 675.00 | | 100 127.00 |
DX Trade payables and related accounts | 4 998.00 | 4 982.00 | | 4 998.00 |
DY Tax and social security liabilities | 31 650.00 | 42 197.00 | | 31 650.00 |
EA Other liabilities | 232.00 | 530.00 | | 232.00 |
EC TOTAL (IV) | 137 171.00 | 144 520.00 | | 137 171.00 |
EE Grand total (I to V) | 886 629.00 | 913 592.00 | | 886 629.00 |
EG Accrued income and payables due within one year | 137 171.00 | 144 520.00 | | 137 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 208 314.00 | | 208 314.00 | 208 314.00 |
FJ Net sales | 208 314.00 | | 208 314.00 | 208 314.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 225.00 | |
FR Total operating income (I) | | | 208 539.00 | |
FW Other purchases and external expenses | | | 37 601.00 | |
FX Taxes, duties, and similar payments | | | 5 332.00 | |
FY Salaries and Wages | | | 121 438.00 | |
FZ Social Security Contributions | | | 64 115.00 | |
GF Total Operating Expenses (II) | | | 228 486.00 | |
GG - OPERATING RESULT (I - II) | | | -19 947.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 270.00 | |
GU Total financial expenses (VI) | | | 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 225.00 | 602.00 | | 225.00 |
HE Exceptional expenses on management operations | 90.00 | 90.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 90.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -90.00 | | -90.00 |
HK Income tax | -692.00 | -566.00 | | -692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 539.00 | 206 066.00 | | 208 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 154.00 | 231 499.00 | | 228 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 614.00 | -25 433.00 | | -19 614.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | | |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
