| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 034.00 | 31 145.00 | 24 889.00 | 56 034.00 |
BF Loans | 45 000.00 | | 45 000.00 | 45 000.00 |
BJ TOTAL (I) | 101 034.00 | 31 145.00 | 69 889.00 | 101 034.00 |
BX Customers and related accounts | 1 974.00 | | 1 974.00 | 1 974.00 |
BZ Other receivables | 1 325.00 | | 1 325.00 | 1 325.00 |
CF Cash and cash equivalents | 8 951.00 | | 8 951.00 | 8 951.00 |
CJ TOTAL (II) | 12 250.00 | | 12 250.00 | 12 250.00 |
CO Grand total (0 to V) | 113 285.00 | 31 145.00 | 82 140.00 | 113 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 622.00 | 27 622.00 | | 27 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 53 583.00 | 53 182.00 | | 53 583.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 154.00 | 5 401.00 | | -7 154.00 |
DL TOTAL (I) | 74 813.00 | 86 968.00 | | 74 813.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 5 578.00 | 1 272.00 | | 5 578.00 |
EA Other liabilities | 1 703.00 | 1 025.00 | | 1 703.00 |
EC TOTAL (IV) | 7 326.00 | 2 297.00 | | 7 326.00 |
EE Grand total (I to V) | 82 140.00 | 89 264.00 | | 82 140.00 |
EG Accrued income and payables due within one year | | 2 297.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 080.00 | | 52 080.00 | 52 080.00 |
FJ Net sales | 52 080.00 | | 52 080.00 | 52 080.00 |
FQ Other income | | | 222.00 | |
FR Total operating income (I) | | | 52 302.00 | |
FS Purchases of goods (including customs duties) | | | 270.00 | |
FW Other purchases and external expenses | | | 43 179.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 180.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 59 708.00 | |
GG - OPERATING RESULT (I - II) | | | -7 406.00 | |
GK Income from other securities and fixed asset receivables | | | 300.00 | |
GP Total financial income (V) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 106.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | | | -48.00 |
HK Income tax | | 953.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 602.00 | 64 013.00 | | 52 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 756.00 | 58 612.00 | | 59 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 154.00 | 5 401.00 | | -7 154.00 |
| |
| 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 | 96 227.00 | | 131 526.00 | 96 227.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 000.00 | |
I4 DECREASES Grand Total | | 126 719.00 | 101 034.00 | |
IY DECREASES Total Tangible Fixed Assets | | 126 719.00 | 56 034.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 227.00 | | 116 526.00 | 66 227.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 000.00 | | 15 000.00 | 30 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 897.00 | 16 180.00 | 24 932.00 | 39 897.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 897.00 | 16 180.00 | 24 932.00 | 39 897.00 |
| |
| 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 | 45.00 | 45.00 | | 45.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 703.00 | 1 703.00 | | 1 703.00 |
UP Loans | 45 000.00 | 45 000.00 | | 45 000.00 |
UX Other trade receivables | 1 974.00 | 1 974.00 | | 1 974.00 |
VB VAT | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VM Income taxes | 1 000.00 | 1 000.00 | | 1 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 299.00 | 48 299.00 | | 48 299.00 |
VW VAT | 578.00 | 578.00 | | 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 326.00 | 7 326.00 | | 7 326.00 |
