| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 225.00 | | 225.00 | 225.00 |
BJ TOTAL (I) | 9 225.00 | | 9 225.00 | 9 225.00 |
BP Services in progress | | | | |
BX Customers and related accounts | 58 828.00 | | 58 828.00 | 58 828.00 |
BZ Other receivables | 19 399.00 | | 19 399.00 | 19 399.00 |
CF Cash and cash equivalents | 383.00 | | 383.00 | 383.00 |
CJ TOTAL (II) | 78 611.00 | | 78 611.00 | 78 611.00 |
CO Grand total (0 to V) | 87 836.00 | | 87 836.00 | 87 836.00 |
CU Other investments | 9 000.00 | | 9 000.00 | 9 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -29 786.00 | -14 480.00 | | -29 786.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 132.00 | -15 305.00 | | -25 132.00 |
DL TOTAL (I) | -53 918.00 | -28 786.00 | | -53 918.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94 949.00 | 82 653.00 | | 94 949.00 |
DX Trade payables and related accounts | 36 846.00 | 33 069.00 | | 36 846.00 |
DY Tax and social security liabilities | 9 959.00 | 3 454.00 | | 9 959.00 |
EA Other liabilities | | 225.00 | | |
EC TOTAL (IV) | 141 754.00 | 119 401.00 | | 141 754.00 |
EE Grand total (I to V) | 87 836.00 | 90 616.00 | | 87 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 753.00 | | 31 753.00 | 31 753.00 |
FJ Net sales | 31 753.00 | | 31 753.00 | 31 753.00 |
FM Inventory production | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 31 753.00 | |
FW Other purchases and external expenses | | | 54 911.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 55 065.00 | |
GG - OPERATING RESULT (I - II) | | | -23 311.00 | |
GR Interest and similar expenses | | | 1 821.00 | |
GU Total financial expenses (VI) | | | 1 821.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 132.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 753.00 | 2 271.00 | | 31 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 886.00 | 17 576.00 | | 56 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 132.00 | -15 305.00 | | -25 132.00 |
| |
| 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 | 225.00 | | | 225.00 |
I4 DECREASES Grand Total | | | 225.00 | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
| |
| 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 | 36 846.00 | 36 846.00 | | 36 846.00 |
VI Group and Associates | 94 949.00 | 94 949.00 | | 94 949.00 |
VN Other taxes, similar payments | 19 399.00 | | | 19 399.00 |
VQ Other Taxes, Duties, and Similar Debts | 154.00 | 154.00 | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 227.00 | 78 227.00 | 8.00 | 78 227.00 |
VW VAT | 9 805.00 | 9 805.00 | | 9 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 141 754.00 | 141 754.00 | | 141 754.00 |
