| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 498.00 | 21 498.00 | | 21 498.00 |
BJ TOTAL (I) | 118 498.00 | 21 498.00 | 97 000.00 | 118 498.00 |
BX Customers and related accounts | 54 258.00 | | 54 258.00 | 54 258.00 |
BZ Other receivables | 408 670.00 | 302 500.00 | 106 170.00 | 408 670.00 |
CF Cash and cash equivalents | 71 600.00 | | 71 600.00 | 71 600.00 |
CJ TOTAL (II) | 534 527.00 | 302 500.00 | 232 027.00 | 534 527.00 |
CO Grand total (0 to V) | 653 025.00 | 323 998.00 | 329 027.00 | 653 025.00 |
CU Other investments | 97 000.00 | | 97 000.00 | 97 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 420 000.00 | 420 000.00 | | 420 000.00 |
DD Legal reserve (1) | 14 321.00 | 14 321.00 | | 14 321.00 |
DG Other reserves | 152 010.00 | 152 010.00 | | 152 010.00 |
DH Retained earnings | -365 495.00 | -353 015.00 | | -365 495.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 475.00 | -12 480.00 | | -28 475.00 |
DL TOTAL (I) | 192 361.00 | 220 836.00 | | 192 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 633.00 | 94 933.00 | | 76 633.00 |
DX Trade payables and related accounts | 4 490.00 | 2 386.00 | | 4 490.00 |
DY Tax and social security liabilities | 55 542.00 | 33 245.00 | | 55 542.00 |
EC TOTAL (IV) | 136 666.00 | 130 563.00 | | 136 666.00 |
EE Grand total (I to V) | 329 027.00 | 351 399.00 | | 329 027.00 |
EG Accrued income and payables due within one year | 136 666.00 | | | 136 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 800.00 | | 100 800.00 | 100 800.00 |
FJ Net sales | 100 800.00 | | 100 800.00 | 100 800.00 |
FR Total operating income (I) | | | 100 800.00 | |
FW Other purchases and external expenses | | | 27 811.00 | |
FX Taxes, duties, and similar payments | | | 6 371.00 | |
FY Salaries and Wages | | | 55 500.00 | |
FZ Social Security Contributions | | | 39 305.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11.00 | |
GF Total Operating Expenses (II) | | | 128 998.00 | |
GG - OPERATING RESULT (I - II) | | | -28 198.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 500.00 | | |
HD Total exceptional income (VII) | | 2 500.00 | | |
HE Exceptional expenses on management operations | 277.00 | 19 963.00 | | 277.00 |
HF Exceptional expenses on capital transactions | | 2 500.00 | | |
HH Total exceptional expenses (VIII) | 277.00 | 22 463.00 | | 277.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -277.00 | -19 963.00 | | -277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 800.00 | 103 300.00 | | 100 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 275.00 | 115 780.00 | | 129 275.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 475.00 | -12 480.00 | | -28 475.00 |
HP References: Equipment leasing | 4 417.00 | 383.00 | | 4 417.00 |
| |
| 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 | 113 498.00 | | 5 000.00 | 113 498.00 |
I3 DECREASES Total Financial Fixed Assets | | | 97 000.00 | |
I4 DECREASES Grand Total | | | 118 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 498.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 498.00 | | | 21 498.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 92 000.00 | | 5 000.00 | 92 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 487.00 | 11.00 | 21 498.00 | 21 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 487.00 | 11.00 | 21 498.00 | 21 487.00 |
| |
| 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 | 4 490.00 | 4 490.00 | | 4 490.00 |
8D Social Security and Other Social Organizations | 55 542.00 | 55 542.00 | | 55 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 67 695.00 | 67 695.00 | | 67 695.00 |
UX Other trade receivables | 54 258.00 | 54 258.00 | | 54 258.00 |
VI Group and Associates | 8 938.00 | 8 938.00 | | 8 938.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 408 670.00 | 408 670.00 | | 408 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462 927.00 | 462 927.00 | | 462 927.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 136 666.00 | 136 666.00 | | 136 666.00 |
