| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 651.00 | 22 397.00 | 1 254.00 | 23 651.00 |
BB Receivables related to investments | 9 146.00 | | 9 146.00 | 9 146.00 |
BJ TOTAL (I) | 32 798.00 | 22 397.00 | 10 401.00 | 32 798.00 |
BX Customers and related accounts | 15 281.00 | | 15 281.00 | 15 281.00 |
BZ Other receivables | 4 868.00 | | 4 868.00 | 4 868.00 |
CJ TOTAL (II) | 20 150.00 | | 20 150.00 | 20 150.00 |
CO Grand total (0 to V) | 52 949.00 | 22 397.00 | 30 552.00 | 52 949.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 2 368.00 | 2 368.00 | | 2 368.00 |
DH Retained earnings | 5 333.00 | 4 508.00 | | 5 333.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 548.00 | 825.00 | | 548.00 |
DL TOTAL (I) | 16 635.00 | 16 086.00 | | 16 635.00 |
DU Loans and Debts from Credit Institutions (3) | 12 829.00 | 13 663.00 | | 12 829.00 |
DV Miscellaneous Loans and Financial Debts (4) | 115.00 | 113.00 | | 115.00 |
DX Trade payables and related accounts | 972.00 | 830.00 | | 972.00 |
DY Tax and social security liabilities | | 1 693.00 | | |
EC TOTAL (IV) | 13 917.00 | 16 301.00 | | 13 917.00 |
EE Grand total (I to V) | 30 552.00 | 32 387.00 | | 30 552.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 10 994.00 | 10 902.00 | | 10 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 751.00 | | 41 751.00 | 41 751.00 |
FJ Net sales | 41 751.00 | | 41 751.00 | 41 751.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 41 751.00 | |
FW Other purchases and external expenses | | | 34 145.00 | |
FX Taxes, duties, and similar payments | | | 822.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 876.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 627.00 | |
GE Other Expenses | | | 2 606.00 | |
GF Total Operating Expenses (II) | | | 40 078.00 | |
GG - OPERATING RESULT (I - II) | | | 1 672.00 | |
GR Interest and similar expenses | | | 1 028.00 | |
GU Total financial expenses (VI) | | | 1 028.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 028.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 644.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 96.00 | 146.00 | | 96.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 751.00 | 53 453.00 | | 41 751.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 202.00 | 52 627.00 | | 41 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 548.00 | 825.00 | | 548.00 |
| |
| 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 | 32 799.00 | | | 32 799.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 147.00 | |
I4 DECREASES Grand Total | | | 32 799.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 652.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 652.00 | | | 23 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 147.00 | | | 9 147.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 770.00 | 627.00 | | 21 770.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 770.00 | 627.00 | | 21 770.00 |
| |
| 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 | 973.00 | 973.00 | | 973.00 |
UL Receivables related to investments | 9 147.00 | 9 147.00 | | 9 147.00 |
UX Other trade receivables | 15 282.00 | | | 15 282.00 |
VB VAT | 128.00 | | | 128.00 |
VG Loans with a maturity of up to one year at origin | 10 995.00 | 10 995.00 | | 10 995.00 |
VH Loans with a maturity of more than one year at origin | 1 834.00 | 1 834.00 | | 1 834.00 |
VI Group and Associates | 115.00 | 115.00 | | 115.00 |
VK Loans repaid during the year | 928.00 | | | 928.00 |
VM Income taxes | 482.00 | | | 482.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 316.00 | | | 4 316.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 355.00 | 29 355.00 | | 29 355.00 |
VW VAT | 57.00 | 57.00 | | 57.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 975.00 | 13 975.00 | | 13 975.00 |
