| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 395.00 | 395.00 | | 395.00 |
BJ TOTAL (I) | 1 096 595.00 | 395.00 | 1 096 200.00 | 1 096 595.00 |
BX Customers and related accounts | 20 280.00 | | 20 280.00 | 20 280.00 |
BZ Other receivables | 343 796.00 | 167 000.00 | 176 796.00 | 343 796.00 |
CF Cash and cash equivalents | 28 523.00 | | 28 523.00 | 28 523.00 |
CJ TOTAL (II) | 392 599.00 | 167 000.00 | 225 599.00 | 392 599.00 |
CO Grand total (0 to V) | 1 489 194.00 | 167 395.00 | 1 321 799.00 | 1 489 194.00 |
CU Other investments | 1 096 200.00 | | 1 096 200.00 | 1 096 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 424 950.00 | 424 950.00 | | 424 950.00 |
DD Legal reserve (1) | 42 495.00 | 42 495.00 | | 42 495.00 |
DG Other reserves | 388 167.00 | 233 554.00 | | 388 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 478.00 | 154 614.00 | | 14 478.00 |
DL TOTAL (I) | 870 091.00 | 855 612.00 | | 870 091.00 |
DU Loans and Debts from Credit Institutions (3) | | 46 000.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 425 647.00 | 571 669.00 | | 425 647.00 |
DX Trade payables and related accounts | 2 368.00 | 2 633.00 | | 2 368.00 |
DY Tax and social security liabilities | 23 694.00 | 9 233.00 | | 23 694.00 |
EC TOTAL (IV) | 451 709.00 | 629 534.00 | | 451 709.00 |
EE Grand total (I to V) | 1 321 799.00 | 1 485 146.00 | | 1 321 799.00 |
EG Accrued income and payables due within one year | 451 709.00 | 629 534.00 | | 451 709.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 46 000.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 900.00 | | 170 900.00 | 170 900.00 |
FJ Net sales | 170 900.00 | | 170 900.00 | 170 900.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 3 547.00 | |
FR Total operating income (I) | | | 175 697.00 | |
FW Other purchases and external expenses | | | 18 938.00 | |
FX Taxes, duties, and similar payments | | | 1 471.00 | |
FY Salaries and Wages | | | 102 546.00 | |
FZ Social Security Contributions | | | 40 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 52.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 167 000.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 330 242.00 | |
GG - OPERATING RESULT (I - II) | | | -154 545.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 143 776.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 143 776.00 | |
GR Interest and similar expenses | | | 6 691.00 | |
GU Total financial expenses (VI) | | | 6 691.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 137 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 40 233.00 | 43 223.00 | | 40 233.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | 5 000.00 | | -35.00 |
HK Income tax | -31 974.00 | -47 621.00 | | -31 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 319 472.00 | 282 296.00 | | 319 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 304 994.00 | 127 683.00 | | 304 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 478.00 | 154 614.00 | | 14 478.00 |
| |
| 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 | 1 096 595.00 | | | 1 096 595.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 096 200.00 | |
I4 DECREASES Grand Total | | | 1 096 595.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 395.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 395.00 | | | 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 096 200.00 | | | 1 096 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 343.00 | 52.00 | | 343.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 343.00 | 52.00 | | 343.00 |
| |
| 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 | 2 368.00 | 2 368.00 | | 2 368.00 |
8D Social Security and Other Social Organizations | 15 610.00 | 15 610.00 | | 15 610.00 |
UX Other trade receivables | 20 280.00 | 20 280.00 | | 20 280.00 |
VB VAT | 392.00 | 392.00 | | 392.00 |
VC Group and associates | 270 466.00 | 270 466.00 | | 270 466.00 |
VI Group and Associates | 425 647.00 | 425 647.00 | | 425 647.00 |
VM Income taxes | 72 939.00 | 72 939.00 | | 72 939.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 104.00 | 1 104.00 | | 1 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 364 076.00 | 364 076.00 | | 364 076.00 |
VW VAT | 6 980.00 | 6 980.00 | | 6 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 451 709.00 | 451 709.00 | | 451 709.00 |
