| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 583.00 | 583.00 | | 583.00 |
BJ TOTAL (I) | 560 583.00 | 475 583.00 | 85 000.00 | 560 583.00 |
BX Customers and related accounts | 234 533.00 | 30 606.00 | 203 927.00 | 234 533.00 |
BZ Other receivables | 17 727.00 | 5 105.00 | 12 622.00 | 17 727.00 |
CF Cash and cash equivalents | 1 857.00 | | 1 857.00 | 1 857.00 |
CH Prepaid expenses | 1 250.00 | | 1 250.00 | 1 250.00 |
CJ TOTAL (II) | 255 367.00 | 35 711.00 | 219 656.00 | 255 367.00 |
CO Grand total (0 to V) | 815 950.00 | 511 294.00 | 304 656.00 | 815 950.00 |
CU Other investments | 560 000.00 | 475 000.00 | 85 000.00 | 560 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 125.00 | 38 125.00 | | 38 125.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -280 742.00 | -283 865.00 | | -280 742.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 079.00 | 3 122.00 | | 3 079.00 |
DL TOTAL (I) | 14 273.00 | 11 194.00 | | 14 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 232 666.00 | 244 108.00 | | 232 666.00 |
DX Trade payables and related accounts | 17 361.00 | 18 830.00 | | 17 361.00 |
DY Tax and social security liabilities | 40 357.00 | 36 587.00 | | 40 357.00 |
EC TOTAL (IV) | 290 383.00 | 299 525.00 | | 290 383.00 |
EE Grand total (I to V) | 304 656.00 | 310 719.00 | | 304 656.00 |
EG Accrued income and payables due within one year | 290 383.00 | 299 525.00 | | 290 383.00 |
EI Including equity loans | 232 666.00 | | | 232 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 078.00 | | 28 078.00 | 28 078.00 |
FJ Net sales | 28 078.00 | | 28 078.00 | 28 078.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 28 083.00 | |
FW Other purchases and external expenses | | | 20 104.00 | |
FX Taxes, duties, and similar payments | | | 470.00 | |
FZ Social Security Contributions | | | 4 175.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 24 751.00 | |
GG - OPERATING RESULT (I - II) | | | 3 332.00 | |
GL Other interest and similar income | | | 246.00 | |
GM Reversals of provisions and transfers of expenses | | | 444 500.00 | |
GP Total financial income (V) | | | 444 746.00 | |
GQ Financial allocations to depreciation and provisions | | | 445 000.00 | |
GU Total financial expenses (VI) | | | 445 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -254.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 694.00 | | |
HD Total exceptional income (VII) | | 694.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 694.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 472 829.00 | 27 198.00 | | 472 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 469 751.00 | 24 076.00 | | 469 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 079.00 | 3 122.00 | | 3 079.00 |
| |
| 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 | 115 583.00 | | 445 000.00 | 115 583.00 |
I3 DECREASES Total Financial Fixed Assets | | | 560 000.00 | |
I4 DECREASES Grand Total | | | 560 583.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 583.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 583.00 | | | 583.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 115 000.00 | | 445 000.00 | 115 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 583.00 | | | 583.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 583.00 | | | 583.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 30 606.00 | | | 30 606.00 |
6X Other provisions for depreciation | 449 605.00 | | 444 500.00 | 449 605.00 |
7B Total provisions for depreciation | 510 211.00 | 445 000.00 | 444 500.00 | 510 211.00 |
7C Grand total | 510 211.00 | 445 000.00 | 444 500.00 | 510 211.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 445 000.00 | 444 500.00 | |
| |
| 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 | 17 361.00 | 17 361.00 | | 17 361.00 |
8D Social Security and Other Social Organizations | 1 009.00 | 1 009.00 | | 1 009.00 |
UX Other trade receivables | 197 806.00 | 197 806.00 | | 197 806.00 |
VA Doubtful or disputed receivables | 36 727.00 | 36 727.00 | | 36 727.00 |
VB VAT | 2 060.00 | 2 060.00 | | 2 060.00 |
VC Group and associates | 15 667.00 | 15 667.00 | | 15 667.00 |
VI Group and Associates | 232 666.00 | 232 666.00 | | 232 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 14.00 | 14.00 | | 14.00 |
VS Prepaid expenses | 1 250.00 | 1 250.00 | | 1 250.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253 510.00 | 253 510.00 | | 253 510.00 |
VW VAT | 39 334.00 | 39 334.00 | | 39 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 383.00 | 290 383.00 | | 290 383.00 |
