| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 143.00 | | 143.00 | 143.00 |
BX Customers and related accounts | 45 137.00 | | 45 137.00 | 45 137.00 |
BZ Other receivables | 17 354.00 | | 17 354.00 | 17 354.00 |
CF Cash and cash equivalents | 64 668.00 | | 64 668.00 | 64 668.00 |
CJ TOTAL (II) | 127 159.00 | | 127 159.00 | 127 159.00 |
CO Grand total (0 to V) | 127 302.00 | | 127 302.00 | 127 302.00 |
CS Evaluated investments - equity method | 143.00 | | 143.00 | 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -128 165.00 | | | -128 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 262.00 | -128 165.00 | | -4 262.00 |
DL TOTAL (I) | -123 627.00 | -119 365.00 | | -123 627.00 |
DU Loans and Debts from Credit Institutions (3) | 30 918.00 | 8 359.00 | | 30 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 664.00 | 33 664.00 | | 20 664.00 |
DW Advances and down payments received on current orders | 20 895.00 | | | 20 895.00 |
DY Tax and social security liabilities | 12 816.00 | 14 352.00 | | 12 816.00 |
EA Other liabilities | 165 636.00 | 191 015.00 | | 165 636.00 |
EC TOTAL (IV) | 250 928.00 | 247 389.00 | | 250 928.00 |
EE Grand total (I to V) | 127 302.00 | 128 025.00 | | 127 302.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 723.00 | |
FX Taxes, duties, and similar payments | | | 517.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 9 392.00 | |
GG - OPERATING RESULT (I - II) | | | -9 392.00 | |
GR Interest and similar expenses | | | 49.00 | |
GU Total financial expenses (VI) | | | 49.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 179.00 | 1 029.00 | | 5 179.00 |
HB Exceptional income from capital transactions | | 40 000.00 | | |
HD Total exceptional income (VII) | 5 179.00 | 41 029.00 | | 5 179.00 |
HE Exceptional expenses on management operations | | 1 855.00 | | |
HF Exceptional expenses on capital transactions | | 95 666.00 | | |
HH Total exceptional expenses (VIII) | | 97 521.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 179.00 | -56 492.00 | | 5 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 179.00 | 131 323.00 | | 5 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 441.00 | 259 487.00 | | 9 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 262.00 | -128 165.00 | | -4 262.00 |
| |
| 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 | 72 477.00 | 72 477.00 | | 72 477.00 |
8D Social Security and Other Social Organizations | 12 816.00 | 12 816.00 | | 12 816.00 |
8K Other liabilities (including liabilities related to repo transactions) | 165 636.00 | 165 636.00 | | 165 636.00 |
VS Prepaid expenses | 127 159.00 | 127 159.00 | | 127 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 127 159.00 | 127 159.00 | | 127 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 250 928.00 | 250 928.00 | | 250 928.00 |
