| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 249.00 | 1 249.00 | | 1 249.00 |
AT Other tangible assets | 13 322.00 | 13 322.00 | | 13 322.00 |
BB Receivables related to investments | 7 930.00 | | 7 930.00 | 7 930.00 |
BJ TOTAL (I) | 182 180.00 | 14 571.00 | 167 610.00 | 182 180.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 020.00 | | 4 020.00 | 4 020.00 |
CF Cash and cash equivalents | 768.00 | | 768.00 | 768.00 |
CJ TOTAL (II) | 4 788.00 | | 4 788.00 | 4 788.00 |
CO Grand total (0 to V) | 186 968.00 | 14 571.00 | 172 398.00 | 186 968.00 |
CU Other investments | 159 680.00 | | 159 680.00 | 159 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DE Statutory or contractual reserves | 132 198.00 | 139 371.00 | | 132 198.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 786.00 | -7 172.00 | | -7 786.00 |
DL TOTAL (I) | 125 513.00 | 133 298.00 | | 125 513.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 600.00 | | | 7 600.00 |
DX Trade payables and related accounts | 1 212.00 | 1 176.00 | | 1 212.00 |
DY Tax and social security liabilities | 10 584.00 | 16 023.00 | | 10 584.00 |
EA Other liabilities | 27 489.00 | 24 582.00 | | 27 489.00 |
EC TOTAL (IV) | 46 885.00 | 41 781.00 | | 46 885.00 |
EE Grand total (I to V) | 172 398.00 | 175 079.00 | | 172 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 600.00 | | 69 600.00 | 69 600.00 |
FJ Net sales | 69 600.00 | | 69 600.00 | 69 600.00 |
FR Total operating income (I) | | | 69 600.00 | |
FW Other purchases and external expenses | | | 1 545.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
FY Salaries and Wages | | | 75 273.00 | |
GF Total Operating Expenses (II) | | | 77 123.00 | |
GG - OPERATING RESULT (I - II) | | | -7 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 263.00 | | | 263.00 |
HH Total exceptional expenses (VIII) | 263.00 | | | 263.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -263.00 | | | -263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 600.00 | 69 600.00 | | 69 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 386.00 | 76 773.00 | | 77 386.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 786.00 | -7 172.00 | | -7 786.00 |
| |
| 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 | 182 180.00 | | | 182 180.00 |
I3 DECREASES Total Financial Fixed Assets | 167 610.00 | | | 167 610.00 |
I4 DECREASES Grand Total | 182 180.00 | | | 182 180.00 |
IY DECREASES Total Tangible Fixed Assets | 14 571.00 | | | 14 571.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 571.00 | | | 14 571.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 167 610.00 | | | 167 610.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 571.00 | | | 14 571.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 571.00 | | | 14 571.00 |
| |
| 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 | 1 212.00 | 1 212.00 | | 1 212.00 |
8D Social Security and Other Social Organizations | 9 833.00 | 9 833.00 | | 9 833.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 489.00 | 27 489.00 | | 27 489.00 |
UL Receivables related to investments | 7 930.00 | | 7 930.00 | 7 930.00 |
VC Group and associates | 4 020.00 | 4 020.00 | | 4 020.00 |
VI Group and Associates | 7 600.00 | 7 600.00 | | 7 600.00 |
VQ Other Taxes, Duties, and Similar Debts | 70.00 | 70.00 | | 70.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 950.00 | 4 020.00 | 7 930.00 | 11 950.00 |
VW VAT | 681.00 | 681.00 | | 681.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 885.00 | 46 885.00 | | 46 885.00 |
