| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 750.00 | | 1 750.00 | 1 750.00 |
BX Customers and related accounts | 141 889.00 | | 141 889.00 | 141 889.00 |
BZ Other receivables | 121 403.00 | | 121 403.00 | 121 403.00 |
CF Cash and cash equivalents | 158 736.00 | | 158 736.00 | 158 736.00 |
CJ TOTAL (II) | 422 028.00 | | 422 028.00 | 422 028.00 |
CO Grand total (0 to V) | 423 778.00 | | 423 778.00 | 423 778.00 |
CU Other investments | 1 750.00 | | 1 750.00 | 1 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 173 000.00 | 173 000.00 | | 173 000.00 |
DH Retained earnings | -14 154.00 | 770.00 | | -14 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 206.00 | -14 924.00 | | 3 206.00 |
DL TOTAL (I) | 184 052.00 | 180 846.00 | | 184 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 577.00 | 203 356.00 | | 200 577.00 |
DX Trade payables and related accounts | 14 939.00 | 5 597.00 | | 14 939.00 |
DY Tax and social security liabilities | 23 610.00 | 230.00 | | 23 610.00 |
DZ Fixed asset liabilities and related accounts | 600.00 | | | 600.00 |
EC TOTAL (IV) | 239 726.00 | 209 183.00 | | 239 726.00 |
EE Grand total (I to V) | 423 778.00 | 390 028.00 | | 423 778.00 |
EG Accrued income and payables due within one year | 239 726.00 | 209 183.00 | | 239 726.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 893.00 | | 131 893.00 | 131 893.00 |
FJ Net sales | 131 893.00 | | 131 893.00 | 131 893.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 131 894.00 | |
FW Other purchases and external expenses | | | 121 601.00 | |
FX Taxes, duties, and similar payments | | | 604.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 122 207.00 | |
GG - OPERATING RESULT (I - II) | | | 9 687.00 | |
GH Attributed profit or transferred loss (III) | | | 460.00 | |
GI Supported loss or transferred profit (IV) | | | 5 462.00 | |
GO Net income from sales of marketable securities | | | 1 009.00 | |
GP Total financial income (V) | | | 1 009.00 | |
GR Interest and similar expenses | | | 133.00 | |
GT Net expenses on sales of marketable securities | | | 2 355.00 | |
GU Total financial expenses (VI) | | | 2 488.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 206.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 133 363.00 | 1 243.00 | | 133 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 157.00 | 16 167.00 | | 130 157.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 206.00 | -14 924.00 | | 3 206.00 |
| |
| 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 | 1 150.00 | | 600.00 | 1 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 750.00 | |
I4 DECREASES Grand Total | | | 1 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 150.00 | | 600.00 | 1 150.00 |
| |
| 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 | 14 939.00 | 14 939.00 | | 14 939.00 |
8D Social Security and Other Social Organizations | 23 610.00 | 23 610.00 | | 23 610.00 |
8J Fixed Asset Liabilities and Related Accounts | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 141 889.00 | 141 889.00 | | 141 889.00 |
VI Group and Associates | 200 577.00 | 200 577.00 | | 200 577.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 121 403.00 | 121 403.00 | | 121 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 263 292.00 | 263 292.00 | | 263 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 239 726.00 | 239 726.00 | | 239 726.00 |
