| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 358.00 | 1 358.00 | | 1 358.00 |
BH Other financial assets | 1 714.00 | | 1 714.00 | 1 714.00 |
BJ TOTAL (I) | 156 137.00 | 1 358.00 | 154 780.00 | 156 137.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 22 693.00 | | 22 693.00 | 22 693.00 |
CF Cash and cash equivalents | 1 294.00 | | 1 294.00 | 1 294.00 |
CH Prepaid expenses | 1 764.00 | | 1 764.00 | 1 764.00 |
CJ TOTAL (II) | 25 751.00 | | 25 751.00 | 25 751.00 |
CO Grand total (0 to V) | 181 888.00 | 1 358.00 | 180 531.00 | 181 888.00 |
CP Shares due in less than one year | 1 714.00 | | | 1 714.00 |
CU Other investments | 153 066.00 | | 153 066.00 | 153 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -55 322.00 | -44 255.00 | | -55 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 779.00 | -11 067.00 | | 779.00 |
DL TOTAL (I) | -23 543.00 | -24 322.00 | | -23 543.00 |
DU Loans and Debts from Credit Institutions (3) | | 943.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 148 965.00 | 180 400.00 | | 148 965.00 |
DX Trade payables and related accounts | 4 872.00 | 7 311.00 | | 4 872.00 |
DY Tax and social security liabilities | 17 914.00 | 23 913.00 | | 17 914.00 |
EA Other liabilities | 32 323.00 | 19 732.00 | | 32 323.00 |
EC TOTAL (IV) | 204 073.00 | 232 300.00 | | 204 073.00 |
EE Grand total (I to V) | 180 531.00 | 207 978.00 | | 180 531.00 |
EG Accrued income and payables due within one year | 204 073.00 | 232 300.00 | | 204 073.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 943.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 119.00 | | 11 119.00 | 11 119.00 |
FG Production sold - services | 116 000.00 | | 116 000.00 | 116 000.00 |
FJ Net sales | 127 119.00 | | 127 119.00 | 127 119.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 95.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 127 220.00 | |
FS Purchases of goods (including customs duties) | | | 10 314.00 | |
FV Inventory change (raw materials and supplies) | | | 3 800.00 | |
FW Other purchases and external expenses | | | 15 059.00 | |
FX Taxes, duties, and similar payments | | | 2 135.00 | |
FY Salaries and Wages | | | 62 714.00 | |
FZ Social Security Contributions | | | 30 701.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 124 725.00 | |
GG - OPERATING RESULT (I - II) | | | 2 495.00 | |
GR Interest and similar expenses | | | 2 226.00 | |
GU Total financial expenses (VI) | | | 2 226.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 95.00 | | | 95.00 |
A2 TOTAL ASSETS | | 35 741.00 | | |
HA Exceptional income from management transactions | 509.00 | 3 164.00 | | 509.00 |
HD Total exceptional income (VII) | 509.00 | 3 164.00 | | 509.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 509.00 | 3 164.00 | | 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 730.00 | 260 377.00 | | 127 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 950.00 | 271 444.00 | | 126 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 779.00 | -11 067.00 | | 779.00 |
| |
| 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 | 156 137.00 | | | 156 137.00 |
I3 DECREASES Total Financial Fixed Assets | | | 154 780.00 | |
I4 DECREASES Grand Total | | | 156 137.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 358.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 358.00 | | | 1 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 154 780.00 | | | 154 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 358.00 | | | 1 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 358.00 | | | 1 358.00 |
| |
| 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 | 4 872.00 | 4 872.00 | | 4 872.00 |
8D Social Security and Other Social Organizations | 8 706.00 | 8 706.00 | | 8 706.00 |
8K Other liabilities (including liabilities related to repo transactions) | 32 323.00 | 32 323.00 | | 32 323.00 |
UT Other financial assets | 1 714.00 | 1 714.00 | | 1 714.00 |
VB VAT | 723.00 | 723.00 | | 723.00 |
VI Group and Associates | 148 965.00 | 148 965.00 | | 148 965.00 |
VM Income taxes | 21 970.00 | 21 970.00 | | 21 970.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 727.00 | 1 727.00 | | 1 727.00 |
VS Prepaid expenses | 1 764.00 | 1 764.00 | | 1 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 171.00 | 26 171.00 | | 26 171.00 |
VW VAT | 7 481.00 | 7 481.00 | | 7 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 073.00 | 204 073.00 | | 204 073.00 |
