| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 648.00 | 18 358.00 | 6 290.00 | 24 648.00 |
BJ TOTAL (I) | 1 094 648.00 | 18 358.00 | 1 076 290.00 | 1 094 648.00 |
BX Customers and related accounts | 36 600.00 | | 36 600.00 | 36 600.00 |
BZ Other receivables | 212.00 | | 212.00 | 212.00 |
CF Cash and cash equivalents | 14 774.00 | | 14 774.00 | 14 774.00 |
CH Prepaid expenses | 2 422.00 | | 2 422.00 | 2 422.00 |
CJ TOTAL (II) | 54 008.00 | | 54 008.00 | 54 008.00 |
CO Grand total (0 to V) | 1 148 656.00 | 18 358.00 | 1 130 298.00 | 1 148 656.00 |
CU Other investments | 1 070 000.00 | | 1 070 000.00 | 1 070 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 964 169.00 | 872 888.00 | | 964 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 165.00 | 91 280.00 | | 2 165.00 |
DL TOTAL (I) | 1 021 334.00 | 1 019 169.00 | | 1 021 334.00 |
DU Loans and Debts from Credit Institutions (3) | 12 666.00 | 17 654.00 | | 12 666.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 345.00 | 92 228.00 | | 70 345.00 |
DX Trade payables and related accounts | 1 365.00 | 1 320.00 | | 1 365.00 |
DY Tax and social security liabilities | 24 589.00 | 26 775.00 | | 24 589.00 |
EC TOTAL (IV) | 108 964.00 | 137 977.00 | | 108 964.00 |
EE Grand total (I to V) | 1 130 298.00 | 1 157 146.00 | | 1 130 298.00 |
EG Accrued income and payables due within one year | 101 819.00 | 125 865.00 | | 101 819.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 546.00 | 628.00 | | 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 000.00 | | 102 000.00 | 102 000.00 |
FJ Net sales | 102 000.00 | | 102 000.00 | 102 000.00 |
FR Total operating income (I) | | | 102 000.00 | |
FW Other purchases and external expenses | | | 24 892.00 | |
FX Taxes, duties, and similar payments | | | 6 721.00 | |
FY Salaries and Wages | | | 45 000.00 | |
FZ Social Security Contributions | | | 15 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 290.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 98 197.00 | |
GG - OPERATING RESULT (I - II) | | | 3 803.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 114.00 | |
GU Total financial expenses (VI) | | | 1 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 689.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 231.00 | 19 011.00 | | 15 231.00 |
HE Exceptional expenses on management operations | 180.00 | 90.00 | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | 90.00 | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | -90.00 | | -180.00 |
HK Income tax | 344.00 | | | 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 000.00 | 192 770.00 | | 102 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 835.00 | 101 489.00 | | 99 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 165.00 | 91 280.00 | | 2 165.00 |
| |
| 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 | 1 094 648.00 | | | 1 094 648.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 070 000.00 | |
I4 DECREASES Grand Total | | | 1 094 648.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 648.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 648.00 | | | 24 648.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 070 000.00 | | | 1 070 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 067.00 | 6 290.00 | | 12 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 067.00 | 6 290.00 | | 12 067.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 17 014.00 | | 4 902.00 | 17 014.00 |
UX Other trade receivables | 36 600.00 | 36 600.00 | | 36 600.00 |
VB VAT | 212.00 | 212.00 | | 212.00 |
VS Prepaid expenses | 2 422.00 | 2 422.00 | | 2 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 234.00 | 39 234.00 | | 39 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 014.00 | | 4 902.00 | 17 014.00 |
