| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 820.00 | 1 019.00 | 801.00 | 1 820.00 |
AT Other tangible assets | 12 853.00 | 9 597.00 | 3 256.00 | 12 853.00 |
BD Other fixed assets | 192.00 | | 192.00 | 192.00 |
BH Other financial assets | 760.00 | | 760.00 | 760.00 |
BJ TOTAL (I) | 16 625.00 | 10 616.00 | 6 009.00 | 16 625.00 |
BX Customers and related accounts | 400.00 | | 400.00 | 400.00 |
BZ Other receivables | 109 273.00 | | 109 273.00 | 109 273.00 |
CF Cash and cash equivalents | 5 133.00 | | 5 133.00 | 5 133.00 |
CH Prepaid expenses | 71.00 | | 71.00 | 71.00 |
CJ TOTAL (II) | 114 877.00 | | 114 877.00 | 114 877.00 |
CO Grand total (0 to V) | 131 502.00 | 10 616.00 | 120 886.00 | 131 502.00 |
CP Shares due in less than one year | 760.00 | | | 760.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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 |
DD Legal reserve (1) | 1 021.00 | | | 1 021.00 |
DH Retained earnings | | -21 108.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -84 146.00 | 22 129.00 | | -84 146.00 |
DL TOTAL (I) | -33 125.00 | 51 021.00 | | -33 125.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 90.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 494.00 | 86 494.00 | | 86 494.00 |
DX Trade payables and related accounts | 50 844.00 | 51 874.00 | | 50 844.00 |
DY Tax and social security liabilities | 16 117.00 | 1 644.00 | | 16 117.00 |
DZ Fixed asset liabilities and related accounts | 500.00 | | | 500.00 |
EC TOTAL (IV) | 154 012.00 | 140 104.00 | | 154 012.00 |
EE Grand total (I to V) | 120 886.00 | 191 125.00 | | 120 886.00 |
EG Accrued income and payables due within one year | 154 012.00 | 140 104.00 | | 154 012.00 |
EI Including equity loans | 86 494.00 | | | 86 494.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 000.00 | | 12 000.00 | 12 000.00 |
FJ Net sales | 12 000.00 | | 12 000.00 | 12 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 64.00 | |
FR Total operating income (I) | | | 12 065.00 | |
FW Other purchases and external expenses | | | 69 117.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 639.00 | |
GF Total Operating Expenses (II) | | | 74 370.00 | |
GG - OPERATING RESULT (I - II) | | | -62 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -62 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 230.00 | 84.00 | | 230.00 |
HB Exceptional income from capital transactions | 8.00 | 500.00 | | 8.00 |
HD Total exceptional income (VII) | 238.00 | 584.00 | | 238.00 |
HE Exceptional expenses on management operations | 139.00 | 30.00 | | 139.00 |
HF Exceptional expenses on capital transactions | 947.00 | 500.00 | | 947.00 |
HH Total exceptional expenses (VIII) | 1 086.00 | 530.00 | | 1 086.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -848.00 | 54.00 | | -848.00 |
HK Income tax | 20 996.00 | -6 583.00 | | 20 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 306.00 | 83 782.00 | | 12 306.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 452.00 | 61 653.00 | | 96 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -84 146.00 | 22 129.00 | | -84 146.00 |
| |
| 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 | 16 133.00 | | 500.00 | 16 133.00 |
I3 DECREASES Total Financial Fixed Assets | | 8.00 | 1 952.00 | |
I4 DECREASES Grand Total | | 8.00 | 16 625.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 673.00 | | | 14 673.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 460.00 | | 500.00 | 1 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 977.00 | 4 639.00 | | 5 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 977.00 | 4 639.00 | | 5 977.00 |
| |
| 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 | 50 845.00 | 50 845.00 | | 50 845.00 |
8E Income Taxes | 13 374.00 | 13 374.00 | | 13 374.00 |
8J Fixed Asset Liabilities and Related Accounts | 500.00 | 500.00 | | 500.00 |
UP Loans | 760.00 | 760.00 | | 760.00 |
UX Other trade receivables | 400.00 | 400.00 | | 400.00 |
VB VAT | 12 273.00 | 12 273.00 | | 12 273.00 |
VC Group and associates | 64 036.00 | 64 036.00 | | 64 036.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 86 495.00 | 86 495.00 | | 86 495.00 |
VQ Other Taxes, Duties, and Similar Debts | 296.00 | 296.00 | | 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 32 964.00 | 32 964.00 | | 32 964.00 |
VS Prepaid expenses | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 110 504.00 | 110 504.00 | | 110 504.00 |
VW VAT | 2 447.00 | 2 447.00 | | 2 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 012.00 | 154 012.00 | | 154 012.00 |
