| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5.00 | | 5.00 | 5.00 |
BJ TOTAL (I) | 280 006.00 | | 280 006.00 | 280 006.00 |
BT Goods | 188 415.00 | | 188 415.00 | 188 415.00 |
BV Advances and down payments on orders | 14 000.00 | | 14 000.00 | 14 000.00 |
BZ Other receivables | 18 951.00 | | 18 951.00 | 18 951.00 |
CF Cash and cash equivalents | 12 276.00 | | 12 276.00 | 12 276.00 |
CH Prepaid expenses | 223.00 | | 223.00 | 223.00 |
CJ TOTAL (II) | 233 865.00 | | 233 865.00 | 233 865.00 |
CO Grand total (0 to V) | 513 871.00 | | 513 871.00 | 513 871.00 |
CU Other investments | 280 001.00 | | 280 001.00 | 280 001.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 200.00 | 15 200.00 | | 15 200.00 |
DH Retained earnings | -1 550 983.00 | -1 524 324.00 | | -1 550 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -72 863.00 | -26 659.00 | | -72 863.00 |
DL TOTAL (I) | -1 608 645.00 | -1 535 783.00 | | -1 608 645.00 |
DQ Provisions for Expenses | | 15 000.00 | | |
DR TOTAL (IV) | | 15 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 071 829.00 | 1 752 187.00 | | 2 071 829.00 |
DX Trade payables and related accounts | 19 050.00 | 10 146.00 | | 19 050.00 |
DY Tax and social security liabilities | 5 842.00 | 5 786.00 | | 5 842.00 |
EA Other liabilities | 25 795.00 | 25 795.00 | | 25 795.00 |
EC TOTAL (IV) | 2 122 516.00 | 1 793 915.00 | | 2 122 516.00 |
EE Grand total (I to V) | 513 871.00 | 273 132.00 | | 513 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15 000.00 | |
FQ Other income | | | 307.00 | |
FR Total operating income (I) | | | 15 307.00 | |
FW Other purchases and external expenses | | | 23 276.00 | |
FX Taxes, duties, and similar payments | | | 19 004.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 42 281.00 | |
GG - OPERATING RESULT (I - II) | | | -26 974.00 | |
GI Supported loss or transferred profit (IV) | | | 7 642.00 | |
GM Reversals of provisions and transfers of expenses | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 600.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 38 247.00 | | | 38 247.00 |
HF Exceptional expenses on capital transactions | 15.00 | | | 15.00 |
HH Total exceptional expenses (VIII) | 38 262.00 | | | 38 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38 262.00 | | | -38 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 322.00 | 1.00 | | 15 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 184.00 | 26 660.00 | | 88 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -72 863.00 | -26 659.00 | | -72 863.00 |
| |
| 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 | 20.00 | | 280 001.00 | 20.00 |
I3 DECREASES Total Financial Fixed Assets | | 15.00 | 280 006.00 | |
I4 DECREASES Grand Total | | 15.00 | 280 006.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | 280 001.00 | 20.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 15 000.00 | | 15 000.00 | 15 000.00 |
7B Total provisions for depreciation | 15.00 | | 15.00 | 15.00 |
7C Grand total | 15 015.00 | | 15 015.00 | 15 015.00 |
| |
| 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 | 19 050.00 | 19 050.00 | | 19 050.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 795.00 | 25 795.00 | | 25 795.00 |
UT Other financial assets | 5.00 | | | 5.00 |
VB VAT | 8 980.00 | | | 8 980.00 |
VI Group and Associates | 2 071 829.00 | 7 642.00 | | 2 071 829.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 842.00 | 4 842.00 | | 4 842.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 971.00 | | | 9 971.00 |
VS Prepaid expenses | 223.00 | | | 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 179.00 | 19 174.00 | 5.00 | 19 179.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 122 516.00 | 58 329.00 | | 2 122 516.00 |
