| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 108.00 | 108.00 | | 108.00 |
AT Other tangible assets | 1 359.00 | 561.00 | 798.00 | 1 359.00 |
BJ TOTAL (I) | 1 467.00 | 668.00 | 798.00 | 1 467.00 |
BX Customers and related accounts | 8 640.00 | | 8 640.00 | 8 640.00 |
BZ Other receivables | 1 446.00 | | 1 446.00 | 1 446.00 |
CJ TOTAL (II) | 10 086.00 | | 10 086.00 | 10 086.00 |
CO Grand total (0 to V) | 11 553.00 | 668.00 | 10 885.00 | 11 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 327.00 | | | 327.00 |
DG Other reserves | 6 272.00 | | | 6 272.00 |
DH Retained earnings | -70 394.00 | | | -70 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 128.00 | | | 8 128.00 |
DL TOTAL (I) | -45 668.00 | | | -45 668.00 |
DU Loans and Debts from Credit Institutions (3) | 424.00 | | | 424.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 714.00 | | | 46 714.00 |
DX Trade payables and related accounts | 7 975.00 | | | 7 975.00 |
DY Tax and social security liabilities | 1 440.00 | | | 1 440.00 |
EC TOTAL (IV) | 56 552.00 | | | 56 552.00 |
EE Grand total (I to V) | 10 885.00 | | | 10 885.00 |
EG Accrued income and payables due within one year | 56 552.00 | | | 56 552.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 424.00 | | | 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 168.00 | | 15 168.00 | 15 168.00 |
FG Production sold - services | 86 963.00 | | 86 963.00 | 86 963.00 |
FJ Net sales | 102 131.00 | | 102 131.00 | 102 131.00 |
FR Total operating income (I) | | | 102 131.00 | |
FS Purchases of goods (including customs duties) | | | 14 322.00 | |
FW Other purchases and external expenses | | | 78 084.00 | |
FX Taxes, duties, and similar payments | | | 899.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 516.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 93 833.00 | |
GG - OPERATING RESULT (I - II) | | | 8 298.00 | |
GR Interest and similar expenses | | | 170.00 | |
GU Total financial expenses (VI) | | | 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 102 131.00 | | | 102 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 003.00 | | | 94 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 128.00 | | | 8 128.00 |
| |
| 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 | 1 467.00 | | | 1 467.00 |
I4 DECREASES Grand Total | | | 1 467.00 | |
IO DECREASES Total including other intangible assets | | | 108.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 359.00 | |
KD ACQUISITIONS Total including other intangible assets | 108.00 | | | 108.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 359.00 | | | 1 359.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152.00 | 516.00 | | 152.00 |
PE DEPRECIATION Total including other intangible assets | 44.00 | 63.00 | | 44.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 108.00 | 453.00 | | 108.00 |
| |
| 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 | 7 975.00 | 7 975.00 | | 7 975.00 |
UX Other trade receivables | 8 640.00 | | | 8 640.00 |
VB VAT | 1 446.00 | | | 1 446.00 |
VH Loans with a maturity of more than one year at origin | 424.00 | 424.00 | | 424.00 |
VI Group and Associates | 46 714.00 | 46 714.00 | | 46 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 086.00 | 10 086.00 | | 10 086.00 |
VW VAT | 1 440.00 | 1 440.00 | | 1 440.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 552.00 | 56 552.00 | | 56 552.00 |
