| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 6 499.00 | | 6 499.00 | 6 499.00 |
CF Cash and cash equivalents | 6 467.00 | | 6 467.00 | 6 467.00 |
CJ TOTAL (II) | 12 967.00 | | 12 967.00 | 12 967.00 |
CO Grand total (0 to V) | 12 967.00 | | 12 967.00 | 12 967.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 255 740.00 | | | 255 740.00 |
DH Retained earnings | -468 471.00 | | | -468 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 148 795.00 | | | 148 795.00 |
DL TOTAL (I) | -63 935.00 | | | -63 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 935.00 | | | 63 935.00 |
DY Tax and social security liabilities | 12 967.00 | | | 12 967.00 |
EC TOTAL (IV) | 76 902.00 | | | 76 902.00 |
EE Grand total (I to V) | 12 967.00 | | | 12 967.00 |
EG Accrued income and payables due within one year | 12 967.00 | | | 12 967.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 466.00 | | 76 466.00 | 76 466.00 |
FJ Net sales | 76 466.00 | | 76 466.00 | 76 466.00 |
FR Total operating income (I) | | | 76 465.00 | |
FY Salaries and Wages | | | 3 000.00 | |
GF Total Operating Expenses (II) | | | 3 001.00 | |
GG - OPERATING RESULT (I - II) | | | 73 464.00 | |
GR Interest and similar expenses | | | 758.00 | |
GU Total financial expenses (VI) | | | 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 72 705.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 76 090.00 | | | 76 090.00 |
HD Total exceptional income (VII) | 76 090.00 | | | 76 090.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 76 090.00 | | | 76 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 555.00 | | | 152 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 760.00 | | | 3 760.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 148 795.00 | | | 148 795.00 |
| |
| 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 | 1 136 672.00 | | | 1 136 672.00 |
I4 DECREASES Grand Total | | 1 136 672.00 | | |
IO DECREASES Total including other intangible assets | | 10 794.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 1 125 877.00 | | |
KD ACQUISITIONS Total including other intangible assets | 10 794.00 | | | 10 794.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 125 877.00 | | | 1 125 877.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 136 671.00 | | 1 136 671.00 | 1 136 671.00 |
PE DEPRECIATION Total including other intangible assets | 10 794.00 | | 10 794.00 | 10 794.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 125 877.00 | | 1 125 877.00 | 1 125 877.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 6 499.00 | 6 499.00 | | 6 499.00 |
VI Group and Associates | 63 935.00 | | 63 935.00 | 63 935.00 |
VK Loans repaid during the year | 151 797.00 | | | 151 797.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 499.00 | 6 499.00 | | 6 499.00 |
VW VAT | 12 967.00 | 12 967.00 | | 12 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 902.00 | 12 967.00 | 63 935.00 | 76 902.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YY Amount of VAT collected | 12 967.00 | | | 12 967.00 |
