| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 6 874.00 | 6 622.00 | 252.00 | 6 874.00 |
AT Other tangible assets | 1 708.00 | 1 526.00 | 182.00 | 1 708.00 |
BJ TOTAL (I) | 8 582.00 | 8 148.00 | 434.00 | 8 582.00 |
BX Customers and related accounts | 85 286.00 | | 85 286.00 | 85 286.00 |
BZ Other receivables | 3 749.00 | | 3 749.00 | 3 749.00 |
CF Cash and cash equivalents | 35 686.00 | | 35 686.00 | 35 686.00 |
CJ TOTAL (II) | 124 721.00 | | 124 721.00 | 124 721.00 |
CO Grand total (0 to V) | 133 303.00 | 8 148.00 | 125 155.00 | 133 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 860.00 | 9 147.00 | | 6 860.00 |
DB Share, merger, contribution premiums, etc. | 213.00 | 213.00 | | 213.00 |
DD Legal reserve (1) | 915.00 | 915.00 | | 915.00 |
DG Other reserves | 33 527.00 | 29 912.00 | | 33 527.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 148.00 | 3 615.00 | | 4 148.00 |
DL TOTAL (I) | 45 663.00 | 43 802.00 | | 45 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 374.00 | 1 374.00 | | 1 374.00 |
DX Trade payables and related accounts | 16 230.00 | 9 042.00 | | 16 230.00 |
DY Tax and social security liabilities | 60 523.00 | 80 668.00 | | 60 523.00 |
EA Other liabilities | 1 364.00 | 8 378.00 | | 1 364.00 |
EC TOTAL (IV) | 79 492.00 | 99 463.00 | | 79 492.00 |
EE Grand total (I to V) | 125 155.00 | 143 265.00 | | 125 155.00 |
| |
| 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 | 12 323.00 | | | 12 323.00 |
I4 DECREASES Grand Total | | | 8 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 323.00 | | | 12 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 372.00 | 517.00 | 3 741.00 | 11 372.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 372.00 | 517.00 | 3 741.00 | 11 372.00 |
| |
| 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 | 16 230.00 | 16 230.00 | | 16 230.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 738.00 | 2 738.00 | | 2 738.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 035.00 | 89 035.00 | | 89 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 492.00 | 79 492.00 | | 79 492.00 |
