| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 194 800.00 | 8 000.00 | 186 800.00 | 194 800.00 |
BX Customers and related accounts | 24 968.00 | | 24 968.00 | 24 968.00 |
BZ Other receivables | 106 938.00 | | 106 938.00 | 106 938.00 |
CF Cash and cash equivalents | 1 908.00 | | 1 908.00 | 1 908.00 |
CJ TOTAL (II) | 133 813.00 | | 133 813.00 | 133 813.00 |
CO Grand total (0 to V) | 328 613.00 | 8 000.00 | 320 613.00 | 328 613.00 |
CU Other investments | 194 800.00 | 8 000.00 | 186 800.00 | 194 800.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 12 172.00 | 623 820.00 | | 12 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 170.00 | -61 648.00 | | -44 170.00 |
DK Regulated provisions | 61 800.00 | 61 800.00 | | 61 800.00 |
DL TOTAL (I) | 84 802.00 | 678 972.00 | | 84 802.00 |
DU Loans and Debts from Credit Institutions (3) | 108.00 | 103.00 | | 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 197.00 | 174 679.00 | | 200 197.00 |
DX Trade payables and related accounts | 20 094.00 | 36 878.00 | | 20 094.00 |
DY Tax and social security liabilities | 5 463.00 | 10 132.00 | | 5 463.00 |
EA Other liabilities | 9 949.00 | | | 9 949.00 |
EC TOTAL (IV) | 235 811.00 | 221 791.00 | | 235 811.00 |
EE Grand total (I to V) | 320 613.00 | 900 763.00 | | 320 613.00 |
EG Accrued income and payables due within one year | 235 811.00 | 221 791.00 | | 235 811.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 108.00 | 103.00 | | 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 30 469.00 | |
FX Taxes, duties, and similar payments | | | 5 724.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 62.00 | |
GF Total Operating Expenses (II) | | | 36 255.00 | |
GG - OPERATING RESULT (I - II) | | | -36 254.00 | |
GL Other interest and similar income | | | 1 194.00 | |
GP Total financial income (V) | | | 1 194.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 2 635.00 | |
GU Total financial expenses (VI) | | | 2 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 33 040.00 | | |
HA Exceptional income from management transactions | 1 816.00 | | | 1 816.00 |
HD Total exceptional income (VII) | 1 816.00 | | | 1 816.00 |
HE Exceptional expenses on management operations | 8 291.00 | 137.00 | | 8 291.00 |
HH Total exceptional expenses (VIII) | 8 291.00 | 137.00 | | 8 291.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6 475.00 | -137.00 | | -6 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 012.00 | 117 820.00 | | 3 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 182.00 | 179 468.00 | | 47 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 170.00 | -61 648.00 | | -44 170.00 |
| |
| 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 | 194 800.00 | | | 194 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 194 800.00 | |
I4 DECREASES Grand Total | | | 194 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 194 800.00 | | | 194 800.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 61 800.00 | | | 61 800.00 |
7B Total provisions for depreciation | 8 000.00 | | | 8 000.00 |
7C Grand total | 69 800.00 | | | 69 800.00 |
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 | 20 094.00 | 20 094.00 | | 20 094.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 949.00 | 9 949.00 | | 9 949.00 |
UX Other trade receivables | 24 968.00 | 24 968.00 | | 24 968.00 |
VB VAT | 10 325.00 | 10 325.00 | | 10 325.00 |
VC Group and associates | 91 761.00 | 91 761.00 | | 91 761.00 |
VG Loans with a maturity of up to one year at origin | 108.00 | 108.00 | | 108.00 |
VI Group and Associates | 200 197.00 | 200 197.00 | | 200 197.00 |
VM Income taxes | 4 852.00 | 4 852.00 | | 4 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 905.00 | 131 905.00 | | 131 905.00 |
VW VAT | 5 463.00 | 5 463.00 | | 5 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 811.00 | 235 811.00 | | 235 811.00 |
