| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 500.00 | | 500.00 | 500.00 |
BJ TOTAL (I) | 479 932.00 | 133 730.00 | 346 202.00 | 479 932.00 |
BX Customers and related accounts | 49 891.00 | 27 598.00 | 22 293.00 | 49 891.00 |
BZ Other receivables | 9 899.00 | | 9 899.00 | 9 899.00 |
CF Cash and cash equivalents | 1 124.00 | | 1 124.00 | 1 124.00 |
CJ TOTAL (II) | 60 914.00 | 27 598.00 | 33 316.00 | 60 914.00 |
CO Grand total (0 to V) | 540 846.00 | 161 328.00 | 379 518.00 | 540 846.00 |
CU Other investments | 479 432.00 | 133 730.00 | 345 702.00 | 479 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 490 700.00 | 490 700.00 | | 490 700.00 |
DB Share, merger, contribution premiums, etc. | 24 285.00 | 24 285.00 | | 24 285.00 |
DH Retained earnings | -278 858.00 | -267 733.00 | | -278 858.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 983.00 | -11 126.00 | | 983.00 |
DL TOTAL (I) | 237 109.00 | 236 127.00 | | 237 109.00 |
DX Trade payables and related accounts | 134 097.00 | 129 454.00 | | 134 097.00 |
DY Tax and social security liabilities | 8 312.00 | 6 394.00 | | 8 312.00 |
EC TOTAL (IV) | 142 409.00 | 135 848.00 | | 142 409.00 |
EE Grand total (I to V) | 379 518.00 | 371 974.00 | | 379 518.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 589.00 | | 9 589.00 | 9 589.00 |
FJ Net sales | 9 589.00 | | 9 589.00 | 9 589.00 |
FR Total operating income (I) | | | 9 589.00 | |
FW Other purchases and external expenses | | | 5 930.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 600.00 | |
GF Total Operating Expenses (II) | | | 8 605.00 | |
GG - OPERATING RESULT (I - II) | | | 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 983.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 589.00 | 9 589.00 | | 9 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 606.00 | 20 714.00 | | 8 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 983.00 | -11 126.00 | | 983.00 |
| |
| 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 | 479 932.00 | | | 479 932.00 |
I3 DECREASES Total Financial Fixed Assets | | | 479 932.00 | |
I4 DECREASES Grand Total | | | 479 932.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 479 932.00 | | | 479 932.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 998.00 | 2 600.00 | | 24 998.00 |
7B Total provisions for depreciation | 158 728.00 | 2 600.00 | | 158 728.00 |
7C Grand total | 158 728.00 | 2 600.00 | | 158 728.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 2 600.00 | | |
| |
| 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 | 134 097.00 | 134 097.00 | | 134 097.00 |
UT Other financial assets | 500.00 | | 500.00 | 500.00 |
UX Other trade receivables | 16 774.00 | 16 774.00 | | 16 774.00 |
VA Doubtful or disputed receivables | 33 118.00 | 33 118.00 | | 33 118.00 |
VB VAT | 9 899.00 | 9 899.00 | | 9 899.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 290.00 | 59 790.00 | 500.00 | 60 290.00 |
VW VAT | 8 312.00 | 8 312.00 | | 8 312.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 409.00 | 142 409.00 | | 142 409.00 |
