| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 38.00 | | 38.00 | 38.00 |
BJ TOTAL (I) | 92 138.00 | | 92 138.00 | 92 138.00 |
BZ Other receivables | 324 961.00 | | 324 961.00 | 324 961.00 |
CF Cash and cash equivalents | 490.00 | | 490.00 | 490.00 |
CH Prepaid expenses | 89.00 | | 89.00 | 89.00 |
CJ TOTAL (II) | 325 541.00 | | 325 541.00 | 325 541.00 |
CO Grand total (0 to V) | 417 679.00 | | 417 679.00 | 417 679.00 |
CU Other investments | 92 100.00 | | 92 100.00 | 92 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 102 900.00 | 102 900.00 | | 102 900.00 |
DB Share, merger, contribution premiums, etc. | 14 181.00 | 14 181.00 | | 14 181.00 |
DD Legal reserve (1) | 1 378.00 | 1 378.00 | | 1 378.00 |
DG Other reserves | 11 952.00 | 14 737.00 | | 11 952.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 337.00 | -2 786.00 | | -50 337.00 |
DL TOTAL (I) | 80 073.00 | 130 410.00 | | 80 073.00 |
DU Loans and Debts from Credit Institutions (3) | 487.00 | | | 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168.00 | 376.00 | | 168.00 |
DX Trade payables and related accounts | 848.00 | 779.00 | | 848.00 |
DY Tax and social security liabilities | 74 353.00 | 55 760.00 | | 74 353.00 |
EA Other liabilities | 261 749.00 | 173 949.00 | | 261 749.00 |
EC TOTAL (IV) | 337 606.00 | 230 864.00 | | 337 606.00 |
EE Grand total (I to V) | 417 679.00 | 361 274.00 | | 417 679.00 |
EG Accrued income and payables due within one year | 337 606.00 | 230 864.00 | | 337 606.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 487.00 | | | 487.00 |
EI Including equity loans | 168.00 | | | 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 000.00 | | 136 000.00 | 136 000.00 |
FJ Net sales | 136 000.00 | | 136 000.00 | 136 000.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 136 000.00 | |
FW Other purchases and external expenses | | | 5 245.00 | |
FX Taxes, duties, and similar payments | | | 668.00 | |
FY Salaries and Wages | | | 174 226.00 | |
GF Total Operating Expenses (II) | | | 180 138.00 | |
GG - OPERATING RESULT (I - II) | | | -44 138.00 | |
GR Interest and similar expenses | | | 568.00 | |
GU Total financial expenses (VI) | | | 568.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -568.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 706.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 631.00 | 180.00 | | 5 631.00 |
HH Total exceptional expenses (VIII) | 5 631.00 | 180.00 | | 5 631.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 631.00 | -180.00 | | -5 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 000.00 | 137 250.00 | | 136 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 337.00 | 140 036.00 | | 186 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 337.00 | -2 786.00 | | -50 337.00 |
| |
| 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 | 92 138.00 | | | 92 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 92 138.00 | |
I4 DECREASES Grand Total | | | 92 138.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 92 138.00 | | | 92 138.00 |
| |
| 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 | 848.00 | 848.00 | | 848.00 |
8D Social Security and Other Social Organizations | 69 453.00 | 69 453.00 | | 69 453.00 |
8K Other liabilities (including liabilities related to repo transactions) | 261 749.00 | 261 749.00 | | 261 749.00 |
UT Other financial assets | 38.00 | | 38.00 | 38.00 |
VB VAT | 4 403.00 | 4 403.00 | | 4 403.00 |
VG Loans with a maturity of up to one year at origin | 487.00 | 487.00 | | 487.00 |
VI Group and Associates | 168.00 | 168.00 | | 168.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 320 559.00 | 320 559.00 | | 320 559.00 |
VS Prepaid expenses | 89.00 | 89.00 | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 089.00 | 325 051.00 | 38.00 | 325 089.00 |
VW VAT | 4 900.00 | 4 900.00 | | 4 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 337 606.00 | 337 606.00 | | 337 606.00 |
