| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 535.00 | 535.00 | | 535.00 |
BJ TOTAL (I) | 375 545.00 | 535.00 | 375 009.00 | 375 545.00 |
BX Customers and related accounts | 972.00 | | 972.00 | 972.00 |
BZ Other receivables | 13 513.00 | | 13 513.00 | 13 513.00 |
CF Cash and cash equivalents | 10 125.00 | | 10 125.00 | 10 125.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 24 610.00 | | 24 610.00 | 24 610.00 |
CO Grand total (0 to V) | 400 154.00 | 535.00 | 399 619.00 | 400 154.00 |
CU Other investments | 375 009.00 | | 375 009.00 | 375 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 278 000.00 | 278 000.00 | | 278 000.00 |
DD Legal reserve (1) | 27 800.00 | 27 800.00 | | 27 800.00 |
DG Other reserves | 140 541.00 | 140 541.00 | | 140 541.00 |
DH Retained earnings | -94 603.00 | -97 134.00 | | -94 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 132.00 | 2 531.00 | | 132.00 |
DL TOTAL (I) | 351 869.00 | 351 738.00 | | 351 869.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 340.00 | 33 564.00 | | 30 340.00 |
DX Trade payables and related accounts | 4.00 | 4.00 | | 4.00 |
DY Tax and social security liabilities | 13 658.00 | 50.00 | | 13 658.00 |
EA Other liabilities | 3 748.00 | 5 837.00 | | 3 748.00 |
EC TOTAL (IV) | 47 750.00 | 39 454.00 | | 47 750.00 |
EE Grand total (I to V) | 399 619.00 | 391 191.00 | | 399 619.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 550.00 | | 2 550.00 | 2 550.00 |
FJ Net sales | 2 550.00 | | 2 550.00 | 2 550.00 |
FO Operating subsidies | | | 1 250.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3 803.00 | |
FW Other purchases and external expenses | | | 2 421.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 250.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 3 671.00 | |
GG - OPERATING RESULT (I - II) | | | 132.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 803.00 | 5 102.00 | | 3 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 671.00 | 2 571.00 | | 3 671.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 132.00 | 2 531.00 | | 132.00 |
| |
| 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 | 375 545.00 | | | 375 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 375 009.00 | |
I4 DECREASES Grand Total | | | 375 545.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 535.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 535.00 | | | 535.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 375 009.00 | | | 375 009.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 535.00 | | | 535.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 535.00 | | | 535.00 |
| |
| 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 | 4.00 | 4.00 | | 4.00 |
8D Social Security and Other Social Organizations | 13 658.00 | 13 658.00 | | 13 658.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 748.00 | 3 748.00 | | 3 748.00 |
UX Other trade receivables | 972.00 | 972.00 | | 972.00 |
VB VAT | 2 071.00 | 2 071.00 | | 2 071.00 |
VC Group and associates | 9 386.00 | 9 386.00 | | 9 386.00 |
VI Group and Associates | 30 340.00 | 30 340.00 | | 30 340.00 |
VM Income taxes | 2 052.00 | 2 052.00 | | 2 052.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 485.00 | 14 485.00 | | 14 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 750.00 | 47 750.00 | | 47 750.00 |
