| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 108 385.00 | 31 793.00 | 76 592.00 | 108 385.00 |
BJ TOTAL (I) | 1 613 885.00 | 426 793.00 | 1 187 092.00 | 1 613 885.00 |
BZ Other receivables | 213 255.00 | | 213 255.00 | 213 255.00 |
CF Cash and cash equivalents | 8 329.00 | | 8 329.00 | 8 329.00 |
CJ TOTAL (II) | 221 585.00 | | 221 585.00 | 221 585.00 |
CO Grand total (0 to V) | 1 835 470.00 | 426 793.00 | 1 408 677.00 | 1 835 470.00 |
CU Other investments | 1 505 500.00 | 395 000.00 | 1 110 500.00 | 1 505 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 799 500.00 | 1 500 000.00 | | 799 500.00 |
DD Legal reserve (1) | 32 172.00 | 32 172.00 | | 32 172.00 |
DG Other reserves | 70 886.00 | 220 386.00 | | 70 886.00 |
DH Retained earnings | -397 757.00 | | | -397 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -532.00 | -397 757.00 | | -532.00 |
DL TOTAL (I) | 504 268.00 | 1 354 801.00 | | 504 268.00 |
DU Loans and Debts from Credit Institutions (3) | 870 190.00 | 65 863.00 | | 870 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 819.00 | 3 819.00 | | 21 819.00 |
DX Trade payables and related accounts | 3 327.00 | 3 472.00 | | 3 327.00 |
DY Tax and social security liabilities | 8 995.00 | 18 520.00 | | 8 995.00 |
EA Other liabilities | 78.00 | | | 78.00 |
EC TOTAL (IV) | 904 409.00 | 91 674.00 | | 904 409.00 |
EE Grand total (I to V) | 1 408 677.00 | 1 446 474.00 | | 1 408 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 667.00 | | 76 667.00 | 76 667.00 |
FJ Net sales | 76 667.00 | | 76 667.00 | 76 667.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 256.00 | |
FR Total operating income (I) | | | 76 923.00 | |
FW Other purchases and external expenses | | | 24 487.00 | |
FX Taxes, duties, and similar payments | | | 3 634.00 | |
FY Salaries and Wages | | | 16 248.00 | |
FZ Social Security Contributions | | | 7 708.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 677.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 73 756.00 | |
GG - OPERATING RESULT (I - II) | | | 3 167.00 | |
GL Other interest and similar income | | | 2 453.00 | |
GP Total financial income (V) | | | 2 453.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 2 848.00 | |
GU Total financial expenses (VI) | | | 2 848.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 772.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 25 000.00 | | |
HD Total exceptional income (VII) | | 25 000.00 | | |
HF Exceptional expenses on capital transactions | 215.00 | 12 430.00 | | 215.00 |
HH Total exceptional expenses (VIII) | 215.00 | 12 430.00 | | 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -215.00 | 12 570.00 | | -215.00 |
HK Income tax | 3 089.00 | | | 3 089.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 376.00 | 87 643.00 | | 79 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 908.00 | 485 400.00 | | 79 908.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -532.00 | -397 757.00 | | -532.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 116.00 | 21 677.00 | | 10 116.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 116.00 | 21 677.00 | | 10 116.00 |
| |
| 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 | 21 819.00 | 21 819.00 | | 21 819.00 |
8B Suppliers and Related Accounts | 3 327.00 | 3 327.00 | | 3 327.00 |
8D Social Security and Other Social Organizations | 8 996.00 | 8 996.00 | | 8 996.00 |
8K Other liabilities (including liabilities related to repo transactions) | 78.00 | 78.00 | | 78.00 |
VG Loans with a maturity of up to one year at origin | 870 190.00 | 101 186.00 | 365 882.00 | 870 190.00 |
VS Prepaid expenses | 213 256.00 | 213 256.00 | | 213 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 256.00 | 213 256.00 | | 213 256.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 904 409.00 | 135 406.00 | 365 882.00 | 904 409.00 |
