| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 449.00 | 449.00 | | 449.00 |
BJ TOTAL (I) | 940 371.00 | 449.00 | 939 922.00 | 940 371.00 |
BV Advances and down payments on orders | 285.00 | | 285.00 | 285.00 |
BX Customers and related accounts | 64 896.00 | | 64 896.00 | 64 896.00 |
BZ Other receivables | 281 341.00 | | 281 341.00 | 281 341.00 |
CF Cash and cash equivalents | 51 923.00 | | 51 923.00 | 51 923.00 |
CH Prepaid expenses | 3 256.00 | | 3 256.00 | 3 256.00 |
CJ TOTAL (II) | 401 702.00 | | 401 702.00 | 401 702.00 |
CO Grand total (0 to V) | 1 342 072.00 | 449.00 | 1 341 623.00 | 1 342 072.00 |
CU Other investments | 939 922.00 | | 939 922.00 | 939 922.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 450 000.00 | | | 450 000.00 |
DD Legal reserve (1) | 45 000.00 | | | 45 000.00 |
DG Other reserves | 688 277.00 | | | 688 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 170.00 | | | -3 170.00 |
DL TOTAL (I) | 1 180 107.00 | | | 1 180 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118 611.00 | | | 118 611.00 |
DX Trade payables and related accounts | 3 864.00 | | | 3 864.00 |
DY Tax and social security liabilities | 39 041.00 | | | 39 041.00 |
EC TOTAL (IV) | 161 517.00 | | | 161 517.00 |
EE Grand total (I to V) | 1 341 623.00 | | | 1 341 623.00 |
EG Accrued income and payables due within one year | 161 517.00 | | | 161 517.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 905.00 | | 77 905.00 | 77 905.00 |
FJ Net sales | 77 905.00 | | 77 905.00 | 77 905.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 147.00 | |
FQ Other income | | | 347.00 | |
FR Total operating income (I) | | | 79 399.00 | |
FW Other purchases and external expenses | | | 17 443.00 | |
FX Taxes, duties, and similar payments | | | 2 300.00 | |
FY Salaries and Wages | | | 56 712.00 | |
FZ Social Security Contributions | | | 17 882.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 94 339.00 | |
GG - OPERATING RESULT (I - II) | | | -14 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9 000.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 9 150.00 | |
GT Net expenses on sales of marketable securities | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 070.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 147.00 | | | 1 147.00 |
HK Income tax | -2 700.00 | | | -2 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 549.00 | | | 88 549.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 719.00 | | | 91 719.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 170.00 | | | -3 170.00 |
| |
| 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 | 940 371.00 | | | 940 371.00 |
I3 DECREASES Total Financial Fixed Assets | | | 939 922.00 | |
I4 DECREASES Grand Total | | | 940 371.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 449.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 449.00 | | | 449.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 939 922.00 | | | 939 922.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 449.00 | | | 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 449.00 | | | 449.00 |
| |
| 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 | 3 864.00 | 3 864.00 | | 3 864.00 |
8C Staff and Related Accounts | 4 837.00 | 4 837.00 | | 4 837.00 |
8D Social Security and Other Social Organizations | 12 640.00 | 12 640.00 | | 12 640.00 |
UX Other trade receivables | 64 896.00 | 64 896.00 | | 64 896.00 |
VB VAT | 1 615.00 | 1 615.00 | | 1 615.00 |
VC Group and associates | 278 147.00 | 278 147.00 | | 278 147.00 |
VI Group and Associates | 118 611.00 | 118 611.00 | | 118 611.00 |
VM Income taxes | 1 545.00 | 1 545.00 | | 1 545.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 749.00 | 10 749.00 | | 10 749.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34.00 | 34.00 | | 34.00 |
VS Prepaid expenses | 3 256.00 | 3 256.00 | | 3 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349 493.00 | 349 493.00 | | 349 493.00 |
VW VAT | 10 816.00 | 10 816.00 | | 10 816.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 161 517.00 | 161 517.00 | | 161 517.00 |
