| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 658 685.00 | | 658 685.00 | 658 685.00 |
BJ TOTAL (I) | 658 685.00 | | 658 685.00 | 658 685.00 |
BZ Other receivables | 66 782.00 | 45 679.00 | 21 103.00 | 66 782.00 |
CF Cash and cash equivalents | 8 833.00 | | 8 833.00 | 8 833.00 |
CH Prepaid expenses | 183.00 | | 181.00 | 183.00 |
CJ TOTAL (II) | 75 799.00 | 45 679.00 | 30 120.00 | 75 799.00 |
CO Grand total (0 to V) | 734 484.00 | 45 679.00 | 688 805.00 | 734 484.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 200.00 | 19 200.00 | | 19 200.00 |
DB Share, merger, contribution premiums, etc. | 338 800.00 | 338 800.00 | | 338 800.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 308 700.00 | 287 200.00 | | 308 700.00 |
DH Retained earnings | 30.00 | 235.00 | | 30.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 874.00 | 21 295.00 | | -10 874.00 |
DK Regulated provisions | 8 685.00 | 8 685.00 | | 8 685.00 |
DL TOTAL (I) | 665 340.00 | 676 215.00 | | 665 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 995.00 | 1 064.00 | | 995.00 |
DX Trade payables and related accounts | 8 603.00 | 6 839.00 | | 8 603.00 |
DY Tax and social security liabilities | 13 865.00 | 2 093.00 | | 13 865.00 |
EC TOTAL (IV) | 23 464.00 | 9 997.00 | | 23 464.00 |
EE Grand total (I to V) | 688 805.00 | 686 212.00 | | 688 805.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 000.00 | |
FJ Net sales | | | 48 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 48 001.00 | |
FW Other purchases and external expenses | | | 3 393.00 | |
FX Taxes, duties, and similar payments | | | 5 413.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 15 987.00 | |
GF Total Operating Expenses (II) | | | 60 794.00 | |
GG - OPERATING RESULT (I - II) | | | -12 793.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 793.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 919.00 | -2 058.00 | | -1 919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 001.00 | 81 653.00 | | 48 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 875.00 | 60 358.00 | | 58 875.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 874.00 | 21 295.00 | | -10 874.00 |
| |
| 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 | 658 685.00 | | | 658 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 658 685.00 | |
I4 DECREASES Grand Total | | | 658 685.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 658 685.00 | | | 658 685.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 685.00 | | | 8 685.00 |
7C Grand total | 8 685.00 | | | 8 685.00 |
| |
| 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 | 8 604.00 | 8 604.00 | | 8 604.00 |
8D Social Security and Other Social Organizations | 13 866.00 | 13 866.00 | | 13 866.00 |
UX Other trade receivables | 66 782.00 | 66 782.00 | | 66 782.00 |
VI Group and Associates | 995.00 | 995.00 | | 995.00 |
VS Prepaid expenses | 183.00 | 183.00 | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 965.00 | 66 965.00 | | 66 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 464.00 | 23 464.00 | | 23 464.00 |
