| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 604.00 | 33 978.00 | 10 625.00 | 44 604.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 44 624.00 | 33 978.00 | 10 645.00 | 44 624.00 |
BL Raw materials, supplies | 2 347.00 | | 2 347.00 | 2 347.00 |
BX Customers and related accounts | 9 847.00 | 101.00 | 9 746.00 | 9 847.00 |
BZ Other receivables | 6 444.00 | | 6 444.00 | 6 444.00 |
CF Cash and cash equivalents | 1 281.00 | | 1 281.00 | 1 281.00 |
CH Prepaid expenses | 699.00 | | 699.00 | 699.00 |
CJ TOTAL (II) | 20 618.00 | 101.00 | 20 517.00 | 20 618.00 |
CO Grand total (0 to V) | 65 242.00 | 34 079.00 | 31 162.00 | 65 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180.00 | 518.00 | | 180.00 |
DL TOTAL (I) | 8 980.00 | 9 318.00 | | 8 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 637.00 | 12 840.00 | | 8 637.00 |
DX Trade payables and related accounts | 3 788.00 | 19 672.00 | | 3 788.00 |
EA Other liabilities | 9 757.00 | 26 999.00 | | 9 757.00 |
EC TOTAL (IV) | 22 183.00 | 59 511.00 | | 22 183.00 |
EE Grand total (I to V) | 31 162.00 | 68 829.00 | | 31 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 106.00 | | 111 106.00 | 111 106.00 |
FJ Net sales | 111 106.00 | | 111 106.00 | 111 106.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 510.00 | |
FQ Other income | | | 78.00 | |
FR Total operating income (I) | | | 122 694.00 | |
FU Purchases of raw materials and other supplies | | | 58 104.00 | |
FV Inventory change (raw materials and supplies) | | | 153.00 | |
FW Other purchases and external expenses | | | 28 095.00 | |
FX Taxes, duties, and similar payments | | | 1 158.00 | |
FY Salaries and Wages | | | 19 501.00 | |
FZ Social Security Contributions | | | 3 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 644.00 | |
GE Other Expenses | | | 227.00 | |
GF Total Operating Expenses (II) | | | 123 425.00 | |
GG - OPERATING RESULT (I - II) | | | -731.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 195.00 | |
GU Total financial expenses (VI) | | | 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 140.00 | | | 1 140.00 |
HB Exceptional income from capital transactions | | 833.00 | | |
HD Total exceptional income (VII) | 1 140.00 | 833.00 | | 1 140.00 |
HE Exceptional expenses on management operations | 34.00 | 17.00 | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | 17.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 106.00 | 816.00 | | 1 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 834.00 | 248 196.00 | | 123 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 655.00 | 247 678.00 | | 123 655.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 180.00 | 518.00 | | 180.00 |
| |
| 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 | 44 624.00 | | | 44 624.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20.00 | |
I4 DECREASES Grand Total | | | 44 624.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 604.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 604.00 | | | 44 604.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20.00 | | | 20.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 335.00 | 3 644.00 | | 30 335.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 335.00 | 3 644.00 | | 30 335.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 101.00 | | | 101.00 |
7B Total provisions for depreciation | 101.00 | | | 101.00 |
7C Grand total | 101.00 | | | 101.00 |
| |
| 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 | 3 788.00 | 3 788.00 | | 3 788.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 783.00 | 2 783.00 | | 2 783.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 4 339.00 | | | 4 339.00 |
UZ Social Security, other social security organizations | 5 843.00 | | | 5 843.00 |
VA Doubtful or disputed receivables | 5 508.00 | | | 5 508.00 |
VB VAT | 514.00 | | | 514.00 |
VG Loans with a maturity of up to one year at origin | 2.00 | 2.00 | | 2.00 |
VH Loans with a maturity of more than one year at origin | 8 635.00 | 4 283.00 | 4 352.00 | 8 635.00 |
VI Group and Associates | 4 998.00 | 4 998.00 | | 4 998.00 |
VK Loans repaid during the year | 4 203.00 | | | 4 203.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87.00 | | | 87.00 |
VS Prepaid expenses | 699.00 | | | 699.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 010.00 | 17 010.00 | | 17 010.00 |
VW VAT | 1 976.00 | 1 976.00 | | 1 976.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 183.00 | 17 831.00 | 4 352.00 | 22 183.00 |
