| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 865.00 | 37 994.00 | 4 871.00 | 42 865.00 |
BJ TOTAL (I) | 585 317.00 | 37 994.00 | 547 323.00 | 585 317.00 |
BX Customers and related accounts | 12 144.00 | 6 380.00 | 5 764.00 | 12 144.00 |
BZ Other receivables | 172 539.00 | | 172 539.00 | 172 539.00 |
CF Cash and cash equivalents | 69 589.00 | | 69 589.00 | 69 589.00 |
CJ TOTAL (II) | 254 272.00 | 6 380.00 | 247 892.00 | 254 272.00 |
CO Grand total (0 to V) | 839 589.00 | 44 374.00 | 795 215.00 | 839 589.00 |
CU Other investments | 542 452.00 | | 542 452.00 | 542 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 370 000.00 | 370 000.00 | | 370 000.00 |
DD Legal reserve (1) | 37 000.00 | 37 000.00 | | 37 000.00 |
DG Other reserves | 380 700.00 | 380 700.00 | | 380 700.00 |
DH Retained earnings | 35 025.00 | 83 286.00 | | 35 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 257.00 | -48 261.00 | | -65 257.00 |
DL TOTAL (I) | 757 468.00 | 822 725.00 | | 757 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 578.00 | 3 448.00 | | 4 578.00 |
DX Trade payables and related accounts | 1 880.00 | 1 857.00 | | 1 880.00 |
DY Tax and social security liabilities | 30 809.00 | 48 366.00 | | 30 809.00 |
EA Other liabilities | 480.00 | 480.00 | | 480.00 |
EC TOTAL (IV) | 37 747.00 | 54 151.00 | | 37 747.00 |
EE Grand total (I to V) | 795 215.00 | 876 876.00 | | 795 215.00 |
EG Accrued income and payables due within one year | 37 747.00 | 54 151.00 | | 37 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 299.00 | | 120 299.00 | 120 299.00 |
FJ Net sales | 120 299.00 | | 120 299.00 | 120 299.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 186.00 | |
FQ Other income | | | 5 252.00 | |
FR Total operating income (I) | | | 132 737.00 | |
FW Other purchases and external expenses | | | 59 102.00 | |
FX Taxes, duties, and similar payments | | | 2 029.00 | |
FY Salaries and Wages | | | 106 282.00 | |
FZ Social Security Contributions | | | 28 701.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 881.00 | |
GF Total Operating Expenses (II) | | | 197 995.00 | |
GG - OPERATING RESULT (I - II) | | | -65 257.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -65 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 186.00 | 8 892.00 | | 7 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 737.00 | 170 976.00 | | 132 737.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 995.00 | 219 237.00 | | 197 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 257.00 | -48 261.00 | | -65 257.00 |
| |
| 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 | 584 126.00 | | 1 190.00 | 584 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 542 452.00 | |
I4 DECREASES Grand Total | | | 585 317.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 865.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 674.00 | | 1 190.00 | 41 674.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 542 452.00 | | | 542 452.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 113.00 | 1 881.00 | | 36 113.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 113.00 | 1 881.00 | | 36 113.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 6 380.00 | | | 6 380.00 |
7B Total provisions for depreciation | 6 380.00 | | | 6 380.00 |
7C Grand total | 6 380.00 | | | 6 380.00 |
| |
| 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 | 1 880.00 | 1 880.00 | | 1 880.00 |
8C Staff and Related Accounts | 7 761.00 | 7 761.00 | | 7 761.00 |
8D Social Security and Other Social Organizations | 16 331.00 | 16 331.00 | | 16 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 480.00 | 480.00 | | 480.00 |
UX Other trade receivables | 12 144.00 | 12 144.00 | | 12 144.00 |
VB VAT | 1 208.00 | 1 208.00 | | 1 208.00 |
VI Group and Associates | 4 578.00 | 4 578.00 | | 4 578.00 |
VM Income taxes | 2 504.00 | 2 504.00 | | 2 504.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 284.00 | 1 284.00 | | 1 284.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 168 827.00 | 168 827.00 | | 168 827.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 184 683.00 | 184 683.00 | | 184 683.00 |
VW VAT | 5 433.00 | 5 433.00 | | 5 433.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 747.00 | 37 747.00 | | 37 747.00 |
