| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 376 086.00 | 565 848.00 | 4 810 238.00 | 5 376 086.00 |
BX Customers and related accounts | 19 585.00 | | 19 585.00 | 19 585.00 |
BZ Other receivables | 2 744 553.00 | | 2 744 553.00 | 2 744 553.00 |
CD Marketable securities | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 70 567.00 | | 70 567.00 | 70 567.00 |
CJ TOTAL (II) | 2 834 905.00 | | 2 834 905.00 | 2 834 905.00 |
CO Grand total (0 to V) | 8 210 990.00 | 565 848.00 | 7 645 142.00 | 8 210 990.00 |
CU Other investments | 5 376 086.00 | 565 848.00 | 4 810 238.00 | 5 376 086.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -919 870.00 | -354 428.00 | | -919 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 869.00 | -565 442.00 | | 869.00 |
DL TOTAL (I) | -879 001.00 | -879 870.00 | | -879 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 451 745.00 | 8 151 745.00 | | 8 451 745.00 |
DX Trade payables and related accounts | 35 173.00 | 36 788.00 | | 35 173.00 |
DY Tax and social security liabilities | 37 226.00 | 43 310.00 | | 37 226.00 |
EC TOTAL (IV) | 8 524 143.00 | 8 231 843.00 | | 8 524 143.00 |
EE Grand total (I to V) | 7 645 142.00 | 7 351 973.00 | | 7 645 142.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 133 957.00 | | 133 957.00 | 133 957.00 |
FJ Net sales | 133 957.00 | | 133 957.00 | 133 957.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 825.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 134 789.00 | |
FW Other purchases and external expenses | | | 67 097.00 | |
FX Taxes, duties, and similar payments | | | 1 168.00 | |
FY Salaries and Wages | | | 49 613.00 | |
FZ Social Security Contributions | | | 16 044.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 133 923.00 | |
GG - OPERATING RESULT (I - II) | | | 866.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134 792.00 | 139 174.00 | | 134 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 923.00 | 704 616.00 | | 133 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 869.00 | -565 442.00 | | 869.00 |
| |
| 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 | 5 376 086.00 | | | 5 376 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 376 086.00 | |
I4 DECREASES Grand Total | | | 5 376 086.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 376 086.00 | | | 5 376 086.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 565 848.00 | | | 565 848.00 |
7C Grand total | 565 848.00 | | | 565 848.00 |
| |
| 16 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
YP Average staff number | 1.00 | | | 1.00 |
