| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 410 000.00 | 242 000.00 | 168 000.00 | 410 000.00 |
BZ Other receivables | 63 040.00 | | 63 040.00 | 63 040.00 |
CF Cash and cash equivalents | 12 489.00 | | 12 489.00 | 12 489.00 |
CJ TOTAL (II) | 75 529.00 | | 75 529.00 | 75 529.00 |
CO Grand total (0 to V) | 485 529.00 | 242 000.00 | 243 529.00 | 485 529.00 |
CU Other investments | 410 000.00 | 242 000.00 | 168 000.00 | 410 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 600.00 | 39 600.00 | | 39 600.00 |
DB Share, merger, contribution premiums, etc. | 91 400.00 | 91 400.00 | | 91 400.00 |
DD Legal reserve (1) | 3 960.00 | 3 960.00 | | 3 960.00 |
DH Retained earnings | -133 224.00 | -204 027.00 | | -133 224.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82.00 | 70 804.00 | | 82.00 |
DL TOTAL (I) | 1 819.00 | 1 736.00 | | 1 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 138 689.00 | 138 689.00 | | 138 689.00 |
DX Trade payables and related accounts | 17 174.00 | 10 460.00 | | 17 174.00 |
DY Tax and social security liabilities | 20 085.00 | 4 741.00 | | 20 085.00 |
EA Other liabilities | 65 762.00 | 83 762.00 | | 65 762.00 |
EC TOTAL (IV) | 241 710.00 | 237 652.00 | | 241 710.00 |
EE Grand total (I to V) | 243 529.00 | 239 389.00 | | 243 529.00 |
EG Accrued income and payables due within one year | 241 710.00 | 237 652.00 | | 241 710.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 000.00 | | 192 000.00 | 192 000.00 |
FJ Net sales | 192 000.00 | | 192 000.00 | 192 000.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 192 019.00 | |
FW Other purchases and external expenses | | | 8 250.00 | |
FX Taxes, duties, and similar payments | | | 539.00 | |
FY Salaries and Wages | | | 127 066.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 56 081.00 | |
GF Total Operating Expenses (II) | | | 191 936.00 | |
GG - OPERATING RESULT (I - II) | | | 82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 86 000.00 | | |
HD Total exceptional income (VII) | | 86 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 86 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 192 019.00 | 278 000.00 | | 192 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 936.00 | 207 196.00 | | 191 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82.00 | 70 804.00 | | 82.00 |
| |
| 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 | 410 000.00 | | | 410 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 410 000.00 | |
I4 DECREASES Grand Total | | | 410 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 410 000.00 | | | 410 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 242 000.00 | | | 242 000.00 |
7C Grand total | 242 000.00 | | | 242 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 17 174.00 | 17 174.00 | | 17 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 762.00 | 65 762.00 | | 65 762.00 |
VB VAT | 14 001.00 | 14 001.00 | | 14 001.00 |
VC Group and associates | 49 039.00 | 49 039.00 | | 49 039.00 |
VI Group and Associates | 138 689.00 | 138 689.00 | | 138 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 040.00 | 63 040.00 | | 63 040.00 |
VW VAT | 20 085.00 | 20 085.00 | | 20 085.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 241 710.00 | 241 710.00 | | 241 710.00 |
