| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 1 819.00 | |
BJ TOTAL (I) | | | 1 819.00 | |
BV Advances and down payments on orders | | | 1 462.00 | |
BX Customers and related accounts | | | 17 141.00 | |
BZ Other receivables | | | 2 447.00 | |
CF Cash and cash equivalents | | | 21 436.00 | |
CJ TOTAL (II) | | | 44 252.00 | |
CO Grand total (0 to V) | | | 46 070.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -11 762.00 | -21 115.00 | | -11 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 009.00 | 9 353.00 | | -4 009.00 |
DL TOTAL (I) | -5 771.00 | -1 762.00 | | -5 771.00 |
DU Loans and Debts from Credit Institutions (3) | 760.00 | 1 525.00 | | 760.00 |
DW Advances and down payments received on current orders | 1 046.00 | 1 046.00 | | 1 046.00 |
DY Tax and social security liabilities | 1 906.00 | 3 771.00 | | 1 906.00 |
EA Other liabilities | 39 946.00 | 29 418.00 | | 39 946.00 |
EC TOTAL (IV) | 51 841.00 | 42 638.00 | | 51 841.00 |
EE Grand total (I to V) | 46 070.00 | 40 876.00 | | 46 070.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 20 465.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 182.00 | |
FR Total operating income (I) | | | 20 648.00 | |
FW Other purchases and external expenses | | | 14 584.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
FY Salaries and Wages | | | 6 177.00 | |
FZ Social Security Contributions | | | 3 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 352.00 | |
GE Other Expenses | | | 53.00 | |
GF Total Operating Expenses (II) | | | 24 614.00 | |
GG - OPERATING RESULT (I - II) | | | -3 966.00 | |
GR Interest and similar expenses | | | 42.00 | |
GU Total financial expenses (VI) | | | 42.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 648.00 | 51 671.00 | | 20 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 657.00 | 42 318.00 | | 24 657.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 009.00 | 9 353.00 | | -4 009.00 |
| |
| 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 | 10 259.00 | | | 10 259.00 |
I4 DECREASES Grand Total | | | 10 259.00 | |
IO DECREASES Total including other intangible assets | | | 6 377.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 882.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 377.00 | | | 6 377.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 882.00 | | | 3 882.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 088.00 | 352.00 | | 8 088.00 |
PE DEPRECIATION Total including other intangible assets | 6 377.00 | | | 6 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 711.00 | 352.00 | | 1 711.00 |
| |
| 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 | 7 058.00 | 7 058.00 | | 7 058.00 |
8D Social Security and Other Social Organizations | 1 080.00 | 1 080.00 | | 1 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 39 946.00 | 39 946.00 | | 39 946.00 |
UX Other trade receivables | 17 141.00 | | | 17 141.00 |
UY Staff and related accounts | 144.00 | | | 144.00 |
UZ Social Security, other social security organizations | 196.00 | | | 196.00 |
VB VAT | 282.00 | | | 282.00 |
VC Group and associates | 1 766.00 | | | 1 766.00 |
VH Loans with a maturity of more than one year at origin | 760.00 | 760.00 | | 760.00 |
VI Group and Associates | 1 126.00 | 1 126.00 | | 1 126.00 |
VM Income taxes | 644.00 | | | 644.00 |
VQ Other Taxes, Duties, and Similar Debts | 113.00 | 113.00 | | 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 181.00 | | | 1 181.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 353.00 | 21 353.00 | | 21 353.00 |
VW VAT | 712.00 | 712.00 | | 712.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 795.00 | 50 795.00 | | 50 795.00 |
