| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 875.00 | 4 244.00 | 631.00 | 4 875.00 |
BJ TOTAL (I) | 29 431.00 | 6 244.00 | 23 187.00 | 29 431.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 150 807.00 | | 150 807.00 | 150 807.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 150 807.00 | | 150 807.00 | 150 807.00 |
CO Grand total (0 to V) | 180 238.00 | 6 244.00 | 173 994.00 | 180 238.00 |
CU Other investments | 24 556.00 | 2 000.00 | 22 556.00 | 24 556.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | 96 892.00 | 103 677.00 | | 96 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -132 689.00 | -6 784.00 | | -132 689.00 |
DL TOTAL (I) | 5 303.00 | 137 992.00 | | 5 303.00 |
DU Loans and Debts from Credit Institutions (3) | 52 444.00 | 62 150.00 | | 52 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 874.00 | 51 755.00 | | 94 874.00 |
DX Trade payables and related accounts | 1 752.00 | 11 071.00 | | 1 752.00 |
DY Tax and social security liabilities | 19 619.00 | 14 079.00 | | 19 619.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EA Other liabilities | | 26 500.00 | | |
EC TOTAL (IV) | 168 690.00 | 165 556.00 | | 168 690.00 |
EE Grand total (I to V) | 173 994.00 | 303 548.00 | | 173 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 260.00 | | 2 260.00 | 2 260.00 |
FJ Net sales | 2 260.00 | | 2 260.00 | 2 260.00 |
FR Total operating income (I) | | | 2 260.00 | |
FS Purchases of goods (including customs duties) | | | -2 495.00 | |
FW Other purchases and external expenses | | | 11 617.00 | |
FX Taxes, duties, and similar payments | | | 2 653.00 | |
FY Salaries and Wages | | | 5 439.00 | |
FZ Social Security Contributions | | | 8 496.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 388.00 | |
GF Total Operating Expenses (II) | | | 26 097.00 | |
GG - OPERATING RESULT (I - II) | | | -23 837.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 359.00 | |
GP Total financial income (V) | | | 359.00 | |
GR Interest and similar expenses | | | 1 640.00 | |
GU Total financial expenses (VI) | | | 1 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 380.00 | | | 15 380.00 |
HD Total exceptional income (VII) | 15 380.00 | | | 15 380.00 |
HE Exceptional expenses on management operations | 121 951.00 | | | 121 951.00 |
HF Exceptional expenses on capital transactions | 1 000.00 | | | 1 000.00 |
HH Total exceptional expenses (VIII) | 122 951.00 | | | 122 951.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107 571.00 | | | -107 571.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 999.00 | 29 317.00 | | 17 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 688.00 | 36 101.00 | | 150 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -132 689.00 | -6 784.00 | | -132 689.00 |
| |
| 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 | 30 431.00 | | | 30 431.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 000.00 | 24 556.00 | |
I4 DECREASES Grand Total | | 1 000.00 | 29 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 875.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 875.00 | | | 4 875.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25 556.00 | | | 25 556.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 857.00 | 388.00 | | 3 857.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 857.00 | 388.00 | | 3 857.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 2 000.00 | | | 2 000.00 |
7C Grand total | 2 000.00 | | | 2 000.00 |
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 | 1 752.00 | 1 752.00 | | 1 752.00 |
8C Staff and Related Accounts | 3 736.00 | 3 736.00 | | 3 736.00 |
8D Social Security and Other Social Organizations | 6 678.00 | 6 678.00 | | 6 678.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
VB VAT | 552.00 | 552.00 | | 552.00 |
VC Group and associates | 150 255.00 | 150 255.00 | | 150 255.00 |
VH Loans with a maturity of more than one year at origin | 52 444.00 | 11 041.00 | 41 402.00 | 52 444.00 |
VI Group and Associates | 94 874.00 | 94 874.00 | | 94 874.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 150 807.00 | 150 807.00 | | 150 807.00 |
VW VAT | 9 205.00 | 9 205.00 | | 9 205.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 168 690.00 | 127 288.00 | 41 402.00 | 168 690.00 |
