| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 454.00 | 454.00 | | 454.00 |
AT Other tangible assets | 2 756.00 | 2 262.00 | 493.00 | 2 756.00 |
BJ TOTAL (I) | 353 710.00 | 2 716.00 | 350 993.00 | 353 710.00 |
BX Customers and related accounts | 51 600.00 | | 51 600.00 | 51 600.00 |
BZ Other receivables | 200 404.00 | | 200 404.00 | 200 404.00 |
CF Cash and cash equivalents | 117 504.00 | | 117 504.00 | 117 504.00 |
CH Prepaid expenses | 3 353.00 | | 3 353.00 | 3 353.00 |
CJ TOTAL (II) | 372 862.00 | | 372 862.00 | 372 862.00 |
CO Grand total (0 to V) | 726 573.00 | 2 717.00 | 723 855.00 | 726 573.00 |
CU Other investments | 350 500.00 | | 350 500.00 | 350 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | | | 700 000.00 |
DD Legal reserve (1) | 13 214.00 | | | 13 214.00 |
DG Other reserves | 251 075.00 | | | 251 075.00 |
DH Retained earnings | -328 381.00 | | | -328 381.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -903.00 | | | -903.00 |
DL TOTAL (I) | 635 004.00 | | | 635 004.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 836.00 | | | 60 836.00 |
DX Trade payables and related accounts | 2 269.00 | | | 2 269.00 |
DY Tax and social security liabilities | 25 746.00 | | | 25 746.00 |
EC TOTAL (IV) | 88 851.00 | | | 88 851.00 |
EE Grand total (I to V) | 723 855.00 | | | 723 855.00 |
EG Accrued income and payables due within one year | 88 851.00 | | | 88 851.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 120 001.00 | |
FW Other purchases and external expenses | | | 2 173.00 | |
FX Taxes, duties, and similar payments | | | 64.00 | |
FY Salaries and Wages | | | 121 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 446.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 123 699.00 | |
GG - OPERATING RESULT (I - II) | | | -3 698.00 | |
GL Other interest and similar income | | | 1 711.00 | |
GP Total financial income (V) | | | 1 711.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 083.00 | | | -1 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 712.00 | | | 121 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 616.00 | | | 122 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -903.00 | | | -903.00 |
| |
| 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 | 353 710.00 | | | 353 710.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350 500.00 | |
I4 DECREASES Grand Total | | | 353 710.00 | |
IO DECREASES Total including other intangible assets | | | 454.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 756.00 | |
KD ACQUISITIONS Total including other intangible assets | 454.00 | | | 454.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 756.00 | | | 2 756.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 350 500.00 | | | 350 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 270.00 | 446.00 | | 2 270.00 |
PE DEPRECIATION Total including other intangible assets | 454.00 | | | 454.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 815.00 | 446.00 | | 1 815.00 |
| |
| 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 | 2 269.00 | 2 269.00 | | 2 269.00 |
UX Other trade receivables | 51 600.00 | 51 600.00 | | 51 600.00 |
VB VAT | 378.00 | 378.00 | | 378.00 |
VC Group and associates | 148 684.00 | 148 684.00 | | 148 684.00 |
VI Group and Associates | 60 836.00 | 60 836.00 | | 60 836.00 |
VM Income taxes | 51 342.00 | 51 342.00 | | 51 342.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 949.00 | 2 949.00 | | 2 949.00 |
VS Prepaid expenses | 3 353.00 | 3 353.00 | | 3 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 255 357.00 | 255 357.00 | | 255 357.00 |
VW VAT | 22 797.00 | 22 797.00 | | 22 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 851.00 | 88 851.00 | | 88 851.00 |
