| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | | |
BJ TOTAL (I) | | | | |
BT Goods | 215 582.00 | | 215 582.00 | 215 582.00 |
BZ Other receivables | 2 055.00 | | 2 055.00 | 2 055.00 |
CF Cash and cash equivalents | 540 209.00 | | 540 209.00 | 540 209.00 |
CH Prepaid expenses | 1 527.00 | | 1 527.00 | 1 527.00 |
CJ TOTAL (II) | 759 372.00 | | 759 372.00 | 759 372.00 |
CO Grand total (0 to V) | 759 372.00 | | 759 372.00 | 759 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DF Regulated reserves (1) | 9 796.00 | 9 796.00 | | 9 796.00 |
DH Retained earnings | -58 063.00 | -76 600.00 | | -58 063.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 990.00 | 18 538.00 | | -3 990.00 |
DL TOTAL (I) | 607 744.00 | 611 733.00 | | 607 744.00 |
DU Loans and Debts from Credit Institutions (3) | 1 673.00 | 14.00 | | 1 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 312.00 | 21 312.00 | | 21 312.00 |
DX Trade payables and related accounts | 35 062.00 | 18 674.00 | | 35 062.00 |
DY Tax and social security liabilities | 6 842.00 | 8 766.00 | | 6 842.00 |
EA Other liabilities | | 130.00 | | |
EB Prepaid income (2) | 86 740.00 | 86 740.00 | | 86 740.00 |
EC TOTAL (IV) | 151 629.00 | 135 635.00 | | 151 629.00 |
EE Grand total (I to V) | 759 372.00 | 747 369.00 | | 759 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 29 564.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 955.00 | |
FQ Other income | | | 130.00 | |
FR Total operating income (I) | | | 42 648.00 | |
FW Other purchases and external expenses | | | 44 213.00 | |
FX Taxes, duties, and similar payments | | | 3 477.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 47 690.00 | |
GG - OPERATING RESULT (I - II) | | | -5 042.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 042.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 500.00 | | | 500.00 |
HH Total exceptional expenses (VIII) | 500.00 | | | 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -500.00 | | | -500.00 |
HK Income tax | -1 552.00 | 7 209.00 | | -1 552.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 648.00 | 88 768.00 | | 42 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 638.00 | 70 231.00 | | 46 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 990.00 | 18 538.00 | | -3 990.00 |
| |
| 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 | 13 803.00 | | | 13 803.00 |
I3 DECREASES Total Financial Fixed Assets | | 500.00 | | |
I4 DECREASES Grand Total | | 13 803.00 | | |
IO DECREASES Total including other intangible assets | | 506.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 12 797.00 | | |
KD ACQUISITIONS Total including other intangible assets | 506.00 | | | 506.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 797.00 | | | 12 797.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 500.00 | | | 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 303.00 | | 13 303.00 | 13 303.00 |
PE DEPRECIATION Total including other intangible assets | 506.00 | | 506.00 | 506.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 797.00 | | 12 797.00 | 12 797.00 |
| |
| 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 | 21 312.00 | 21 312.00 | | 21 312.00 |
8B Suppliers and Related Accounts | 35 062.00 | 35 062.00 | | 35 062.00 |
8E Income Taxes | 5 657.00 | 5 657.00 | | 5 657.00 |
8L Deferred income | 86 740.00 | 86 740.00 | | 86 740.00 |
VB VAT | 2 055.00 | 2 055.00 | | 2 055.00 |
VG Loans with a maturity of up to one year at origin | 1 673.00 | 1 673.00 | | 1 673.00 |
VS Prepaid expenses | 1 527.00 | 1 527.00 | | 1 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 582.00 | 3 582.00 | | 3 582.00 |
VW VAT | 1 185.00 | 1 185.00 | | 1 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 151 629.00 | 151 629.00 | | 151 629.00 |
