| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 435 517.00 | | 1 435 517.00 | 1 435 517.00 |
BX Customers and related accounts | 6 804.00 | | 6 804.00 | 6 804.00 |
BZ Other receivables | 136 047.00 | | 136 047.00 | 136 047.00 |
CF Cash and cash equivalents | 48 151.00 | | 48 151.00 | 48 151.00 |
CH Prepaid expenses | 268.00 | | 268.00 | 268.00 |
CJ TOTAL (II) | 191 270.00 | | 191 270.00 | 191 270.00 |
CO Grand total (0 to V) | 1 626 787.00 | | 1 626 787.00 | 1 626 787.00 |
CU Other investments | 1 435 517.00 | | 1 435 517.00 | 1 435 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 646 390.00 | 1 646 390.00 | | 1 646 390.00 |
DD Legal reserve (1) | 5 158.00 | 5 158.00 | | 5 158.00 |
DG Other reserves | | 73 579.00 | | |
DH Retained earnings | -138 098.00 | | | -138 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 408.00 | -211 678.00 | | -21 408.00 |
DL TOTAL (I) | 1 492 041.00 | 1 513 449.00 | | 1 492 041.00 |
DU Loans and Debts from Credit Institutions (3) | 14.00 | | | 14.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90 502.00 | 27 479.00 | | 90 502.00 |
DX Trade payables and related accounts | 2 362.00 | 4 182.00 | | 2 362.00 |
DY Tax and social security liabilities | 2 595.00 | 15 545.00 | | 2 595.00 |
EA Other liabilities | 39 274.00 | 167 192.00 | | 39 274.00 |
EC TOTAL (IV) | 134 746.00 | 214 398.00 | | 134 746.00 |
EE Grand total (I to V) | 1 626 787.00 | 1 727 847.00 | | 1 626 787.00 |
EG Accrued income and payables due within one year | 134 746.00 | 214 398.00 | | 134 746.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 128 595.00 | | 128 595.00 | 128 595.00 |
FJ Net sales | 128 595.00 | | 128 595.00 | 128 595.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 661.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 131 257.00 | |
FW Other purchases and external expenses | | | 12 637.00 | |
FX Taxes, duties, and similar payments | | | 9 883.00 | |
FY Salaries and Wages | | | 66 418.00 | |
FZ Social Security Contributions | | | 29 417.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 118 355.00 | |
GG - OPERATING RESULT (I - II) | | | 12 902.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 661.00 | 2 781.00 | | 2 661.00 |
A2 TOTAL ASSETS | 29 417.00 | 40 714.00 | | 29 417.00 |
HB Exceptional income from capital transactions | | 20 000.00 | | |
HD Total exceptional income (VII) | | 20 000.00 | | |
HE Exceptional expenses on management operations | 34 310.00 | 25 035.00 | | 34 310.00 |
HF Exceptional expenses on capital transactions | | 20 000.00 | | |
HH Total exceptional expenses (VIII) | 34 310.00 | 45 035.00 | | 34 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34 310.00 | -25 035.00 | | -34 310.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 257.00 | 38 263.00 | | 131 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 665.00 | 249 941.00 | | 152 665.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 408.00 | -211 678.00 | | -21 408.00 |
HP References: Equipment leasing | 275.00 | 15 472.00 | | 275.00 |
| |
| 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 | 1 435 517.00 | | | 1 435 517.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 435 517.00 | |
I4 DECREASES Grand Total | | | 1 435 517.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 435 517.00 | | | 1 435 517.00 |
