| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 512.00 | 1 512.00 | | 1 512.00 |
BJ TOTAL (I) | 241 512.00 | 1 512.00 | 240 000.00 | 241 512.00 |
BX Customers and related accounts | 1 941.00 | | 1 941.00 | 1 941.00 |
BZ Other receivables | 63 948.00 | | 63 948.00 | 63 948.00 |
CF Cash and cash equivalents | 9 646.00 | | 9 646.00 | 9 646.00 |
CH Prepaid expenses | 433.00 | | 433.00 | 433.00 |
CJ TOTAL (II) | 75 968.00 | | 75 968.00 | 75 968.00 |
CO Grand total (0 to V) | 317 480.00 | 1 512.00 | 315 968.00 | 317 480.00 |
CU Other investments | 240 000.00 | | 240 000.00 | 240 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 241 000.00 | 241 000.00 | | 241 000.00 |
DD Legal reserve (1) | 11 422.00 | 9 519.00 | | 11 422.00 |
DG Other reserves | 32 075.00 | 17 932.00 | | 32 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 044.00 | 38 046.00 | | 7 044.00 |
DL TOTAL (I) | 291 541.00 | 306 496.00 | | 291 541.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 845.00 | 6 110.00 | | 12 845.00 |
DX Trade payables and related accounts | 1 735.00 | 4 037.00 | | 1 735.00 |
DY Tax and social security liabilities | 9 456.00 | 15 748.00 | | 9 456.00 |
EA Other liabilities | 392.00 | 492.00 | | 392.00 |
EC TOTAL (IV) | 24 428.00 | 26 388.00 | | 24 428.00 |
EE Grand total (I to V) | 315 968.00 | 332 884.00 | | 315 968.00 |
EG Accrued income and payables due within one year | 24 428.00 | 26 388.00 | | 24 428.00 |
EI Including equity loans | 12 845.00 | | | 12 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 618.00 | | 13 618.00 | 13 618.00 |
FJ Net sales | 13 618.00 | | 13 618.00 | 13 618.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 94 036.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 107 654.00 | |
FW Other purchases and external expenses | | | 32 393.00 | |
FX Taxes, duties, and similar payments | | | 1 065.00 | |
FY Salaries and Wages | | | 51 395.00 | |
FZ Social Security Contributions | | | 19 558.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 129.00 | |
GE Other Expenses | | | 183.00 | |
GF Total Operating Expenses (II) | | | 104 723.00 | |
GG - OPERATING RESULT (I - II) | | | 2 931.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 931.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -4 113.00 | -1 451.00 | | -4 113.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 654.00 | 162 960.00 | | 107 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 610.00 | 124 915.00 | | 100 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 044.00 | 38 046.00 | | 7 044.00 |
| |
| 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 | 241 512.00 | | | 241 512.00 |
I3 DECREASES Total Financial Fixed Assets | | | 240 000.00 | |
I4 DECREASES Grand Total | | | 241 512.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 512.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 512.00 | | | 1 512.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 240 000.00 | | | 240 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 383.00 | 129.00 | | 1 383.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 383.00 | 129.00 | | 1 383.00 |
| |
| 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 | 1 735.00 | 1 735.00 | | 1 735.00 |
8C Staff and Related Accounts | 5 047.00 | 5 047.00 | | 5 047.00 |
8D Social Security and Other Social Organizations | 4 085.00 | 4 085.00 | | 4 085.00 |
8K Other liabilities (including liabilities related to repo transactions) | 392.00 | 392.00 | | 392.00 |
UX Other trade receivables | 1 941.00 | 1 941.00 | | 1 941.00 |
VB VAT | 1 549.00 | 1 549.00 | | 1 549.00 |
VC Group and associates | 60 563.00 | 60 563.00 | | 60 563.00 |
VI Group and Associates | 12 845.00 | 12 845.00 | | 12 845.00 |
VM Income taxes | 1 784.00 | 1 784.00 | | 1 784.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 52.00 | 52.00 | | 52.00 |
VS Prepaid expenses | 433.00 | 433.00 | | 433.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 322.00 | 66 322.00 | | 66 322.00 |
VW VAT | 324.00 | 324.00 | | 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 428.00 | 24 428.00 | | 24 428.00 |
