| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 74 926.00 | 74 926.00 | | 74 926.00 |
BH Other financial assets | 45 321.00 | | 45 321.00 | 45 321.00 |
BJ TOTAL (I) | 1 304 167.00 | 74 926.00 | 1 229 241.00 | 1 304 167.00 |
BZ Other receivables | 4 684.00 | | 4 684.00 | 4 684.00 |
CF Cash and cash equivalents | 12.00 | | 12.00 | 12.00 |
CH Prepaid expenses | 15 272.00 | | 15 272.00 | 15 272.00 |
CJ TOTAL (II) | 19 968.00 | | 19 968.00 | 19 968.00 |
CO Grand total (0 to V) | 1 324 135.00 | 74 926.00 | 1 249 209.00 | 1 324 135.00 |
CU Other investments | 1 183 920.00 | | 1 183 920.00 | 1 183 920.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 555 000.00 | 555 000.00 | | 555 000.00 |
DH Retained earnings | -128 115.00 | -110 238.00 | | -128 115.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -33 697.00 | -17 877.00 | | -33 697.00 |
DL TOTAL (I) | 393 189.00 | 426 885.00 | | 393 189.00 |
DU Loans and Debts from Credit Institutions (3) | 242 363.00 | 242 798.00 | | 242 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 173 157.00 | 178 033.00 | | 173 157.00 |
DX Trade payables and related accounts | 4 380.00 | 4 800.00 | | 4 380.00 |
DY Tax and social security liabilities | 260 309.00 | 122 211.00 | | 260 309.00 |
EA Other liabilities | 175 811.00 | 277 576.00 | | 175 811.00 |
EC TOTAL (IV) | 856 020.00 | 825 417.00 | | 856 020.00 |
EE Grand total (I to V) | 1 249 209.00 | 1 252 303.00 | | 1 249 209.00 |
EG Accrued income and payables due within one year | 613 822.00 | 582 619.00 | | 613 822.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 165.00 | | | 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 275 640.00 | |
FJ Net sales | | | 275 640.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 275 640.00 | |
FW Other purchases and external expenses | | | 5 187.00 | |
FX Taxes, duties, and similar payments | | | 28 154.00 | |
FY Salaries and Wages | | | 191 800.00 | |
FZ Social Security Contributions | | | 83 840.00 | |
GF Total Operating Expenses (II) | | | 308 981.00 | |
GG - OPERATING RESULT (I - II) | | | -33 341.00 | |
GP Total financial income (V) | | | 6.00 | |
GU Total financial expenses (VI) | | | 362.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 275 646.00 | 200 808.00 | | 275 646.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 309 343.00 | 218 685.00 | | 309 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -33 697.00 | -17 877.00 | | -33 697.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 926.00 | | | 74 926.00 |
PE DEPRECIATION Total including other intangible assets | 74 926.00 | | | 74 926.00 |
| |
| 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 | 4 380.00 | 4 380.00 | | 4 380.00 |
8D Social Security and Other Social Organizations | 260 309.00 | 260 309.00 | | 260 309.00 |
8K Other liabilities (including liabilities related to repo transactions) | 175 811.00 | 175 811.00 | | 175 811.00 |
UT Other financial assets | 45 321.00 | | 45 321.00 | 45 321.00 |
UX Other trade receivables | 4 684.00 | 4 684.00 | | 4 684.00 |
VG Loans with a maturity of up to one year at origin | 165.00 | 165.00 | | 165.00 |
VH Loans with a maturity of more than one year at origin | 242 198.00 | | | 242 198.00 |
VI Group and Associates | 173 157.00 | 173 157.00 | | 173 157.00 |
VS Prepaid expenses | 15 272.00 | 15 272.00 | | 15 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 277.00 | 19 956.00 | 45 321.00 | 65 277.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 856 020.00 | 613 822.00 | | 856 020.00 |
