| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 499.00 | 55 230.00 | 270.00 | 55 499.00 |
BJ TOTAL (I) | 1 235 819.00 | 55 230.00 | 1 180 590.00 | 1 235 819.00 |
BX Customers and related accounts | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 52 199.00 | | 52 199.00 | 52 199.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 53 999.00 | | 53 999.00 | 53 999.00 |
CO Grand total (0 to V) | 1 289 819.00 | 55 230.00 | 1 234 589.00 | 1 289 819.00 |
CU Other investments | 1 180 320.00 | | 1 180 320.00 | 1 180 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 164 422.00 | 306 670.00 | | 164 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 892.00 | -142 248.00 | | -28 892.00 |
DL TOTAL (I) | 176 230.00 | 205 122.00 | | 176 230.00 |
DU Loans and Debts from Credit Institutions (3) | 14 376.00 | 6 966.00 | | 14 376.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 020 805.00 | 965 224.00 | | 1 020 805.00 |
DW Advances and down payments received on current orders | 5 400.00 | | | 5 400.00 |
DX Trade payables and related accounts | 10 321.00 | 8 820.00 | | 10 321.00 |
DY Tax and social security liabilities | 5 657.00 | 21 117.00 | | 5 657.00 |
EA Other liabilities | 1 800.00 | 1 000.00 | | 1 800.00 |
EC TOTAL (IV) | 1 058 359.00 | 1 003 128.00 | | 1 058 359.00 |
EE Grand total (I to V) | 1 234 589.00 | 1 208 249.00 | | 1 234 589.00 |
EG Accrued income and payables due within one year | 1 052 959.00 | 1 003 128.00 | | 1 052 959.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 376.00 | 6 966.00 | | 14 376.00 |
EI Including equity loans | 1 020 805.00 | | | 1 020 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 156 000.00 | | 156 000.00 | 156 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 660.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 156 660.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 85 964.00 | |
FX Taxes, duties, and similar payments | | | 4 765.00 | |
FY Salaries and Wages | | | 72 600.00 | |
FZ Social Security Contributions | | | 29 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 270.00 | |
GE Other Expenses | | | 1 570.00 | |
GF Total Operating Expenses (II) | | | 194 707.00 | |
GG - OPERATING RESULT (I - II) | | | -38 046.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 13 883.00 | |
GU Total financial expenses (VI) | | | 13 883.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 883.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 42.00 | 5 109.00 | | 42.00 |
HD Total exceptional income (VII) | 42.00 | 5 109.00 | | 42.00 |
HE Exceptional expenses on management operations | 271.00 | 3 747.00 | | 271.00 |
HF Exceptional expenses on capital transactions | | 381 000.00 | | |
HH Total exceptional expenses (VIII) | 271.00 | 384 747.00 | | 271.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -228.00 | -379 638.00 | | -228.00 |
HK Income tax | -23 266.00 | 11 161.00 | | -23 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 702.00 | 464 590.00 | | 156 702.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 185 594.00 | 606 837.00 | | 185 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 892.00 | -142 248.00 | | -28 892.00 |
| |
| 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 | 1 235 819.00 | | | 1 235 819.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 180 320.00 | |
I4 DECREASES Grand Total | | | 1 235 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 499.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 499.00 | | | 55 499.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 180 320.00 | | | 1 180 320.00 |
