| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 405.00 | 405.00 | | 405.00 |
BJ TOTAL (I) | 1 680 405.00 | 405.00 | 1 680 000.00 | 1 680 405.00 |
BX Customers and related accounts | 49 440.00 | | 49 440.00 | 49 440.00 |
BZ Other receivables | 223 595.00 | | 223 595.00 | 223 595.00 |
CF Cash and cash equivalents | 16 336.00 | | 16 336.00 | 16 336.00 |
CH Prepaid expenses | 913.00 | | 913.00 | 913.00 |
CJ TOTAL (II) | 290 284.00 | | 290 284.00 | 290 284.00 |
CO Grand total (0 to V) | 1 970 689.00 | 405.00 | 1 970 284.00 | 1 970 689.00 |
CU Other investments | 1 680 000.00 | | 1 680 000.00 | 1 680 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 680 100.00 | 1 680 100.00 | | 1 680 100.00 |
DD Legal reserve (1) | 48 844.00 | 48 638.00 | | 48 844.00 |
DG Other reserves | 84 196.00 | 120 288.00 | | 84 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 492.00 | 4 114.00 | | 12 492.00 |
DL TOTAL (I) | 1 825 631.00 | 1 853 139.00 | | 1 825 631.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 390.00 | 36 665.00 | | 49 390.00 |
DX Trade payables and related accounts | 5 420.00 | 9 275.00 | | 5 420.00 |
DY Tax and social security liabilities | 89 842.00 | 116 451.00 | | 89 842.00 |
EA Other liabilities | | 42 000.00 | | |
EC TOTAL (IV) | 144 653.00 | 204 391.00 | | 144 653.00 |
EE Grand total (I to V) | 1 970 284.00 | 2 057 531.00 | | 1 970 284.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 420 000.00 | | 420 000.00 | 420 000.00 |
FJ Net sales | 420 000.00 | | 420 000.00 | 420 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 483.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 431 488.00 | |
FW Other purchases and external expenses | | | 8 133.00 | |
FX Taxes, duties, and similar payments | | | 11 712.00 | |
FY Salaries and Wages | | | 292 849.00 | |
FZ Social Security Contributions | | | 146 295.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 458 996.00 | |
GG - OPERATING RESULT (I - II) | | | -27 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 40 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 471 488.00 | 437 617.00 | | 471 488.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 458 996.00 | 433 504.00 | | 458 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 492.00 | 4 114.00 | | 12 492.00 |
| |
| 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 | 1 680 405.00 | | | 1 680 405.00 |
I3 DECREASES Total Financial Fixed Assets | 1 680 000.00 | | | 1 680 000.00 |
I4 DECREASES Grand Total | 1 680 405.00 | | | 1 680 405.00 |
IO DECREASES Total including other intangible assets | 405.00 | | | 405.00 |
KD ACQUISITIONS Total including other intangible assets | 405.00 | | | 405.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 680 000.00 | | | 1 680 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 405.00 | | | 405.00 |
PE DEPRECIATION Total including other intangible assets | 405.00 | | | 405.00 |
| |
| 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 | 5 420.00 | 5 420.00 | | 5 420.00 |
8C Staff and Related Accounts | 24 805.00 | 24 805.00 | | 24 805.00 |
8D Social Security and Other Social Organizations | 43 733.00 | 43 733.00 | | 43 733.00 |
UX Other trade receivables | 49 440.00 | | | 49 440.00 |
UY Staff and related accounts | 16.00 | | | 16.00 |
UZ Social Security, other social security organizations | 631.00 | | | 631.00 |
VB VAT | 1 888.00 | | | 1 888.00 |
VC Group and associates | 221 059.00 | | | 221 059.00 |
VI Group and Associates | 49 390.00 | 49 390.00 | | 49 390.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 691.00 | 2 691.00 | | 2 691.00 |
VS Prepaid expenses | 913.00 | | | 913.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 273 948.00 | 52 889.00 | 221 059.00 | 273 948.00 |
VW VAT | 18 613.00 | 18 613.00 | | 18 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 144 653.00 | 144 653.00 | | 144 653.00 |
