| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 199.00 | 199.00 | | 199.00 |
AH Goodwill | 8 000.00 | | 8 000.00 | 8 000.00 |
AR Technical installations, industrial equipment and tools | 7 000.00 | 7 000.00 | | 7 000.00 |
AT Other tangible assets | 689.00 | 689.00 | | 689.00 |
BJ TOTAL (I) | 195 020.00 | 7 888.00 | 187 132.00 | 195 020.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 1 141.00 | | 1 141.00 | 1 141.00 |
CF Cash and cash equivalents | 2 352.00 | | 2 352.00 | 2 352.00 |
CJ TOTAL (II) | 33 493.00 | | 33 493.00 | 33 493.00 |
CO Grand total (0 to V) | 228 514.00 | 7 888.00 | 220 626.00 | 228 514.00 |
CU Other investments | 179 132.00 | | 179 132.00 | 179 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 107 943.00 | 141 906.00 | | 107 943.00 |
DH Retained earnings | | -26 492.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 334.00 | -7 471.00 | | -11 334.00 |
DL TOTAL (I) | 105 408.00 | 116 743.00 | | 105 408.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 567.00 | 96 651.00 | | 107 567.00 |
DX Trade payables and related accounts | 1 011.00 | 1 010.00 | | 1 011.00 |
DY Tax and social security liabilities | 6 638.00 | 5 000.00 | | 6 638.00 |
EC TOTAL (IV) | 115 217.00 | 102 661.00 | | 115 217.00 |
EE Grand total (I to V) | 220 626.00 | 219 405.00 | | 220 626.00 |
EG Accrued income and payables due within one year | 115 217.00 | 102 661.00 | | 115 217.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 237.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 1 603.00 | |
FZ Social Security Contributions | | | 4 041.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 882.00 | |
GG - OPERATING RESULT (I - II) | | | -10 882.00 | |
GR Interest and similar expenses | | | 846.00 | |
GU Total financial expenses (VI) | | | 846.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -846.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -394.00 | -3 771.00 | | -394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 334.00 | 7 471.00 | | 11 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 334.00 | -7 471.00 | | -11 334.00 |
| |
| 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 | 195 020.00 | | 84.00 | 195 020.00 |
I3 DECREASES Total Financial Fixed Assets | | | 179 132.00 | |
I4 DECREASES Grand Total | | 84.00 | 195 020.00 | |
IO DECREASES Total including other intangible assets | | | 8 199.00 | |
IY DECREASES Total Tangible Fixed Assets | | 84.00 | 7 689.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 199.00 | | | 8 199.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 689.00 | | 84.00 | 7 689.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 179 132.00 | | | 179 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 888.00 | | | 7 888.00 |
PE DEPRECIATION Total including other intangible assets | 199.00 | | | 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 689.00 | | | 7 689.00 |
| |
| 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 | 1 011.00 | 1 011.00 | | 1 011.00 |
8C Staff and Related Accounts | 1 194.00 | 1 194.00 | | 1 194.00 |
8D Social Security and Other Social Organizations | 444.00 | 444.00 | | 444.00 |
UX Other trade receivables | 30 000.00 | 30 000.00 | | 30 000.00 |
VB VAT | 1 141.00 | 1 141.00 | | 1 141.00 |
VI Group and Associates | 107 567.00 | 107 567.00 | | 107 567.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 141.00 | 31 141.00 | | 31 141.00 |
VW VAT | 5 000.00 | 5 000.00 | | 5 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 217.00 | 115 217.00 | | 115 217.00 |
