| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 587.00 | 587.00 | | 587.00 |
AT Other tangible assets | 8 507.00 | 4 563.00 | 3 944.00 | 8 507.00 |
AV Fixed assets in progress | 3 000.00 | | 3 000.00 | 3 000.00 |
BH Other financial assets | 405.00 | | 405.00 | 405.00 |
BJ TOTAL (I) | 12 499.00 | 5 151.00 | 7 349.00 | 12 499.00 |
BX Customers and related accounts | 5 119.00 | | 5 119.00 | 5 119.00 |
BZ Other receivables | 4 356.00 | | 4 356.00 | 4 356.00 |
CD Marketable securities | 45.00 | | 45.00 | 45.00 |
CF Cash and cash equivalents | 4 342.00 | | 4 342.00 | 4 342.00 |
CJ TOTAL (II) | 13 863.00 | | 13 863.00 | 13 863.00 |
CO Grand total (0 to V) | 26 362.00 | 5 151.00 | 21 211.00 | 26 362.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 466.00 | | | 466.00 |
DG Other reserves | 7 300.00 | | | 7 300.00 |
DH Retained earnings | -12 262.00 | | | -12 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 240.00 | | | 240.00 |
DL TOTAL (I) | 5 744.00 | | | 5 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215.00 | | | 215.00 |
DX Trade payables and related accounts | 6 049.00 | | | 6 049.00 |
DY Tax and social security liabilities | 373.00 | | | 373.00 |
EA Other liabilities | 8 832.00 | | | 8 832.00 |
EC TOTAL (IV) | 15 467.00 | | | 15 467.00 |
EE Grand total (I to V) | 21 211.00 | | | 21 211.00 |
EG Accrued income and payables due within one year | 15 467.00 | | | 15 467.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 079.00 | 40 287.00 | 44 366.00 | 4 079.00 |
FJ Net sales | 4 079.00 | 40 287.00 | 44 366.00 | 4 079.00 |
FR Total operating income (I) | | | 44 366.00 | |
FW Other purchases and external expenses | | | 22 792.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FY Salaries and Wages | | | 10 587.00 | |
FZ Social Security Contributions | | | 7 999.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 822.00 | |
GE Other Expenses | | | 158.00 | |
GF Total Operating Expenses (II) | | | 43 433.00 | |
GG - OPERATING RESULT (I - II) | | | 933.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 694.00 | |
GU Total financial expenses (VI) | | | 694.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 139.00 | | | 7 139.00 |
A4 Equity method investments | 82.00 | | | 82.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 367.00 | | | 44 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 126.00 | | | 44 126.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 240.00 | | | 240.00 |
| |
| 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 | 7 569.00 | 1 930.00 | 3 000.00 | 7 569.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405.00 | |
I4 DECREASES Grand Total | | | 12 499.00 | |
IO DECREASES Total including other intangible assets | | | 587.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 507.00 | |
KD ACQUISITIONS Total including other intangible assets | 587.00 | | | 587.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 576.00 | 1 930.00 | 3 000.00 | 6 576.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 405.00 | | | 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 329.00 | 1 822.00 | | 3 329.00 |
PE DEPRECIATION Total including other intangible assets | 587.00 | | | 587.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 742.00 | 1 822.00 | | 2 742.00 |
| |
| 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 | 6 049.00 | 6 049.00 | | 6 049.00 |
8E Income Taxes | 177.00 | 177.00 | | 177.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 832.00 | 8 832.00 | | 8 832.00 |
UT Other financial assets | 405.00 | | | 405.00 |
UX Other trade receivables | 5 119.00 | | | 5 119.00 |
VB VAT | 4 356.00 | | | 4 356.00 |
VI Group and Associates | 215.00 | 215.00 | | 215.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 880.00 | 9 475.00 | 405.00 | 9 880.00 |
VW VAT | 196.00 | 196.00 | | 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 467.00 | 15 467.00 | | 15 467.00 |
