| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 4 000.00 | | 4 000.00 | 4 000.00 |
AP Buildings | 36 000.00 | 2 230.00 | 33 770.00 | 36 000.00 |
AT Other tangible assets | 2 300.00 | 384.00 | 1 916.00 | 2 300.00 |
BJ TOTAL (I) | 497 300.00 | 2 614.00 | 494 686.00 | 497 300.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 86 400.00 | | 86 400.00 | 86 400.00 |
BZ Other receivables | 22 517.00 | | 22 517.00 | 22 517.00 |
CF Cash and cash equivalents | 52 887.00 | | 52 887.00 | 52 887.00 |
CH Prepaid expenses | 768.00 | | 768.00 | 768.00 |
CJ TOTAL (II) | 162 572.00 | | 162 572.00 | 162 572.00 |
CO Grand total (0 to V) | 659 872.00 | 2 614.00 | 657 258.00 | 659 872.00 |
CU Other investments | 455 000.00 | | 455 000.00 | 455 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 000.00 | 228 000.00 | | 228 000.00 |
DD Legal reserve (1) | 22 800.00 | 22 800.00 | | 22 800.00 |
DH Retained earnings | 193 548.00 | 230 728.00 | | 193 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 502.00 | -37 180.00 | | -9 502.00 |
DL TOTAL (I) | 434 846.00 | 444 348.00 | | 434 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 194 484.00 | 131 982.00 | | 194 484.00 |
DX Trade payables and related accounts | 848.00 | 1 072.00 | | 848.00 |
DY Tax and social security liabilities | 27 080.00 | 13 342.00 | | 27 080.00 |
EC TOTAL (IV) | 222 412.00 | 146 396.00 | | 222 412.00 |
EE Grand total (I to V) | 657 258.00 | 590 744.00 | | 657 258.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 72 000.00 | |
FJ Net sales | | | 72 000.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 24 290.00 | |
FX Taxes, duties, and similar payments | | | 2 896.00 | |
FY Salaries and Wages | | | 39 999.00 | |
FZ Social Security Contributions | | | 15 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 101.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 84 391.00 | |
GG - OPERATING RESULT (I - II) | | | -12 391.00 | |
GR Interest and similar expenses | | | 1 438.00 | |
GU Total financial expenses (VI) | | | 1 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 12 675.00 | | |
HD Total exceptional income (VII) | | 12 675.00 | | |
HE Exceptional expenses on management operations | 51.00 | 86.00 | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | 86.00 | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | 12 589.00 | | -51.00 |
HK Income tax | -4 378.00 | -24 734.00 | | -4 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 000.00 | 12 829.00 | | 72 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 502.00 | 50 008.00 | | 81 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 502.00 | -37 180.00 | | -9 502.00 |
| |
| 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 | 496 100.00 | | 1 200.00 | 496 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 455 000.00 | |
I4 DECREASES Grand Total | | | 497 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 300.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 100.00 | | 1 200.00 | 41 100.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 455 000.00 | | | 455 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 513.00 | 2 101.00 | | 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 513.00 | 2 101.00 | | 513.00 |
| |
| 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 | 848.00 | 848.00 | | 848.00 |
8D Social Security and Other Social Organizations | 27 080.00 | 27 080.00 | | 27 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 194 484.00 | 194 484.00 | | 194 484.00 |
UX Other trade receivables | 86 400.00 | 86 400.00 | | 86 400.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 517.00 | 22 517.00 | | 22 517.00 |
VS Prepaid expenses | 768.00 | 768.00 | | 768.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 685.00 | 109 685.00 | | 109 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 412.00 | 222 412.00 | | 222 412.00 |
