| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 220.00 | 220.00 | | 220.00 |
AT Other tangible assets | 710.00 | 710.00 | | 710.00 |
BJ TOTAL (I) | 456 330.00 | 930.00 | 455 400.00 | 456 330.00 |
BZ Other receivables | 400.00 | | 400.00 | 400.00 |
CF Cash and cash equivalents | 23 794.00 | | 23 794.00 | 23 794.00 |
CJ TOTAL (II) | 24 194.00 | | 24 194.00 | 24 194.00 |
CO Grand total (0 to V) | 480 524.00 | 930.00 | 479 594.00 | 480 524.00 |
CU Other investments | 455 400.00 | | 455 400.00 | 455 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 254 022.00 | 204 558.00 | | 254 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 718.00 | 49 464.00 | | -23 718.00 |
DL TOTAL (I) | 252 304.00 | 276 022.00 | | 252 304.00 |
DU Loans and Debts from Credit Institutions (3) | 201 159.00 | 222 693.00 | | 201 159.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 974.00 | 5 153.00 | | 14 974.00 |
DX Trade payables and related accounts | 2 400.00 | 2 334.00 | | 2 400.00 |
DY Tax and social security liabilities | 8 756.00 | 1 460.00 | | 8 756.00 |
EC TOTAL (IV) | 227 290.00 | 231 640.00 | | 227 290.00 |
EE Grand total (I to V) | 479 594.00 | 507 661.00 | | 479 594.00 |
EI Including equity loans | 14 974.00 | | | 14 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 000.00 | | 9 000.00 | 9 000.00 |
FJ Net sales | 9 000.00 | | 9 000.00 | 9 000.00 |
FR Total operating income (I) | | | 9 000.00 | |
FW Other purchases and external expenses | | | 5 743.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
FY Salaries and Wages | | | 3 158.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 032.00 | |
GG - OPERATING RESULT (I - II) | | | -32.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8 992.00 | |
GU Total financial expenses (VI) | | | 8 992.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 992.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 024.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 694.00 | 12 353.00 | | 14 694.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 000.00 | 84 071.00 | | 9 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 718.00 | 34 607.00 | | 32 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 718.00 | 49 464.00 | | -23 718.00 |
| |
| 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 | 456 330.00 | | | 456 330.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 400.00 | |
I4 DECREASES Grand Total | | | 456 330.00 | |
IO DECREASES Total including other intangible assets | | | 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 710.00 | |
KD ACQUISITIONS Total including other intangible assets | 220.00 | | | 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 710.00 | | | 710.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 400.00 | | | 455 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 930.00 | | | 930.00 |
PE DEPRECIATION Total including other intangible assets | 220.00 | | | 220.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 710.00 | | | 710.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 8 726.00 | 8 726.00 | | 8 726.00 |
VB VAT | 400.00 | 400.00 | | 400.00 |
VG Loans with a maturity of up to one year at origin | 786.00 | 786.00 | | 786.00 |
VH Loans with a maturity of more than one year at origin | 200 373.00 | 29 722.00 | 133 353.00 | 200 373.00 |
VI Group and Associates | 14 974.00 | 14 974.00 | | 14 974.00 |
VK Loans repaid during the year | 21 422.00 | | | 21 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 400.00 | 400.00 | | 400.00 |
VW VAT | 30.00 | 30.00 | | 30.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 227 290.00 | 56 639.00 | 133 353.00 | 227 290.00 |
