| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 447 203.00 | 842 378.00 | 604 825.00 | 1 447 203.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 1 447 203.00 | 842 378.00 | 604 825.00 | 1 447 203.00 |
BX Customers and related accounts | 144 271.00 | | 144 271.00 | 144 271.00 |
BZ Other receivables | 900.00 | | 900.00 | 900.00 |
CF Cash and cash equivalents | 226.00 | | 226.00 | 226.00 |
CJ TOTAL (II) | 145 397.00 | | 145 397.00 | 145 397.00 |
CO Grand total (0 to V) | 1 592 600.00 | 842 378.00 | 750 222.00 | 1 592 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | 7.00 | -116 234.00 | | 7.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 383.00 | -43 059.00 | | -4 383.00 |
DL TOTAL (I) | 45 624.00 | -109 293.00 | | 45 624.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 100 000.00 | | 100 000.00 |
DX Trade payables and related accounts | 4 800.00 | 3 600.00 | | 4 800.00 |
DY Tax and social security liabilities | 21 005.00 | 13 456.00 | | 21 005.00 |
EA Other liabilities | 578 793.00 | 812 405.00 | | 578 793.00 |
EC TOTAL (IV) | 704 598.00 | 929 461.00 | | 704 598.00 |
EE Grand total (I to V) | 750 222.00 | 820 168.00 | | 750 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 717.00 | | 148 717.00 | 148 717.00 |
FJ Net sales | 148 717.00 | | 148 717.00 | 148 717.00 |
FR Total operating income (I) | | | 148 717.00 | |
FW Other purchases and external expenses | | | 4 313.00 | |
FX Taxes, duties, and similar payments | | | 7 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 133 857.00 | |
GF Total Operating Expenses (II) | | | 145 463.00 | |
GG - OPERATING RESULT (I - II) | | | 3 254.00 | |
GR Interest and similar expenses | | | 7 637.00 | |
GU Total financial expenses (VI) | | | 7 637.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 637.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 148 717.00 | 132 781.00 | | 148 717.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 100.00 | 175 840.00 | | 153 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 383.00 | -43 059.00 | | -4 383.00 |
| |
| 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 | 1 447 203.00 | | | 1 447 203.00 |
I4 DECREASES Grand Total | | | 1 447 203.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 447 203.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 447 203.00 | | | 1 447 203.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 708 521.00 | 133 857.00 | | 708 521.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 708 521.00 | 133 857.00 | | 708 521.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 100 000.00 | 100 000.00 | | 100 000.00 |
8B Suppliers and Related Accounts | 4 800.00 | 4 800.00 | | 4 800.00 |
UX Other trade receivables | 144 271.00 | 144 271.00 | | 144 271.00 |
VB VAT | 900.00 | 900.00 | | 900.00 |
VI Group and Associates | 578 793.00 | 578 793.00 | | 578 793.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 145 171.00 | 145 171.00 | | 145 171.00 |
VW VAT | 21 005.00 | 21 005.00 | | 21 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 704 598.00 | 704 598.00 | | 704 598.00 |
