| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 740.00 | 2 740.00 | | 2 740.00 |
AT Other tangible assets | 4 776.00 | 3 964.00 | 812.00 | 4 776.00 |
BJ TOTAL (I) | 7 516.00 | 6 704.00 | 812.00 | 7 516.00 |
BZ Other receivables | 2 374.00 | | 2 374.00 | 2 374.00 |
CF Cash and cash equivalents | 1 250.00 | | 1 250.00 | 1 250.00 |
CJ TOTAL (II) | 3 624.00 | | 3 624.00 | 3 624.00 |
CO Grand total (0 to V) | 11 140.00 | 6 704.00 | 4 436.00 | 11 140.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 457 347.00 | 457 347.00 | | 457 347.00 |
DD Legal reserve (1) | 1 299.00 | 1 299.00 | | 1 299.00 |
DH Retained earnings | -1 933 324.00 | -2 025 342.00 | | -1 933 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 082.00 | 92 018.00 | | 89 082.00 |
DL TOTAL (I) | -1 385 597.00 | -1 474 678.00 | | -1 385 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 387 801.00 | 1 473 833.00 | | 1 387 801.00 |
DX Trade payables and related accounts | 1 139.00 | 4 932.00 | | 1 139.00 |
DY Tax and social security liabilities | 1 094.00 | 1 094.00 | | 1 094.00 |
EC TOTAL (IV) | 1 390 033.00 | 1 479 859.00 | | 1 390 033.00 |
EE Grand total (I to V) | 4 436.00 | 5 181.00 | | 4 436.00 |
EG Accrued income and payables due within one year | 2 232.00 | | | 2 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 101 256.00 | 101 256.00 | |
FJ Net sales | | 101 256.00 | 101 256.00 | |
FR Total operating income (I) | | | 101 256.00 | |
FW Other purchases and external expenses | | | 11 167.00 | |
FX Taxes, duties, and similar payments | | | 383.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 625.00 | |
GF Total Operating Expenses (II) | | | 12 175.00 | |
GG - OPERATING RESULT (I - II) | | | 89 082.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 89 082.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1 750.00 | | |
HD Total exceptional income (VII) | | 1 750.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 750.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 101 256.00 | 103 332.00 | | 101 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 175.00 | 11 314.00 | | 12 175.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 082.00 | 92 018.00 | | 89 082.00 |
| |
| 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 | 6 516.00 | | 1 000.00 | 6 516.00 |
I4 DECREASES Grand Total | | | 7 516.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 516.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 516.00 | | 1 000.00 | 6 516.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 079.00 | 625.00 | | 6 079.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 079.00 | 625.00 | | 6 079.00 |
| |
| 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 | 1 139.00 | 1 139.00 | | 1 139.00 |
VB VAT | 2 374.00 | 2 374.00 | | 2 374.00 |
VI Group and Associates | 1 387 801.00 | | 1 387 801.00 | 1 387 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 374.00 | 2 374.00 | | 2 374.00 |
VW VAT | 1 094.00 | 1 094.00 | | 1 094.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 390 033.00 | 2 232.00 | 1 387 801.00 | 1 390 033.00 |
