| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 457 347.00 | | 457 347.00 | 457 347.00 |
BJ TOTAL (I) | 457 347.00 | | 457 347.00 | 457 347.00 |
BX Customers and related accounts | 50 400.00 | | 50 400.00 | 50 400.00 |
BZ Other receivables | 17 158.00 | | 17 158.00 | 17 158.00 |
CF Cash and cash equivalents | 42 590.00 | | 42 590.00 | 42 590.00 |
CJ TOTAL (II) | 110 148.00 | | 110 148.00 | 110 148.00 |
CO Grand total (0 to V) | 567 495.00 | | 567 495.00 | 567 495.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 304 990.00 | 304 990.00 | | 304 990.00 |
DD Legal reserve (1) | 29 934.00 | 29 934.00 | | 29 934.00 |
DG Other reserves | 35 412.00 | 335 412.00 | | 35 412.00 |
DH Retained earnings | -70 183.00 | | | -70 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -44 311.00 | -70 183.00 | | -44 311.00 |
DL TOTAL (I) | 255 841.00 | 600 152.00 | | 255 841.00 |
DV Miscellaneous Loans and Financial Debts (4) | 207 156.00 | 15.00 | | 207 156.00 |
DX Trade payables and related accounts | 1 644.00 | 1 596.00 | | 1 644.00 |
DY Tax and social security liabilities | 98 848.00 | 99 011.00 | | 98 848.00 |
EA Other liabilities | 4 007.00 | 4 093.00 | | 4 007.00 |
EC TOTAL (IV) | 311 654.00 | 104 715.00 | | 311 654.00 |
EE Grand total (I to V) | 567 495.00 | 704 867.00 | | 567 495.00 |
EG Accrued income and payables due within one year | 311 654.00 | 104 715.00 | | 311 654.00 |
EI Including equity loans | 207 156.00 | | | 207 156.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 402 000.00 | | 402 000.00 | 402 000.00 |
FJ Net sales | 402 000.00 | | 402 000.00 | 402 000.00 |
FR Total operating income (I) | | | 402 000.00 | |
FW Other purchases and external expenses | | | 10 576.00 | |
FX Taxes, duties, and similar payments | | | 6 210.00 | |
FY Salaries and Wages | | | 306 605.00 | |
FZ Social Security Contributions | | | 125 467.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 448 862.00 | |
GG - OPERATING RESULT (I - II) | | | -46 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 527.00 | | |
HD Total exceptional income (VII) | | 2 527.00 | | |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 522.00 | | |
HK Income tax | -2 551.00 | -2 340.00 | | -2 551.00 |
HL TOTAL REVENUE (I + III + V + VII) | 402 000.00 | 404 527.00 | | 402 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 446 311.00 | 474 711.00 | | 446 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -44 311.00 | -70 183.00 | | -44 311.00 |
| |
| 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 | 457 347.00 | | | 457 347.00 |
I3 DECREASES Total Financial Fixed Assets | | | 457 347.00 | |
I4 DECREASES Grand Total | | | 457 347.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 457 347.00 | | | 457 347.00 |
| |
| 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 | 1 644.00 | 1 644.00 | | 1 644.00 |
8C Staff and Related Accounts | 41 783.00 | 41 783.00 | | 41 783.00 |
8D Social Security and Other Social Organizations | 34 908.00 | 34 908.00 | | 34 908.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 007.00 | 4 007.00 | | 4 007.00 |
UX Other trade receivables | 50 400.00 | 50 400.00 | | 50 400.00 |
VB VAT | 1 420.00 | 1 420.00 | | 1 420.00 |
VI Group and Associates | 207 156.00 | 207 156.00 | | 207 156.00 |
VM Income taxes | 15 738.00 | 15 738.00 | | 15 738.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 056.00 | 7 056.00 | | 7 056.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 558.00 | 67 558.00 | | 67 558.00 |
VW VAT | 15 100.00 | 15 100.00 | | 15 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311 654.00 | 311 654.00 | | 311 654.00 |
