| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | 19 112.00 | |
BZ Other receivables | | | 6 555.00 | |
CF Cash and cash equivalents | | | 1 463.00 | |
CJ TOTAL (II) | | | 27 130.00 | |
CO Grand total (0 to V) | | | 27 130.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DG Other reserves | 1 126.00 | 1 126.00 | | 1 126.00 |
DH Retained earnings | -21 866.00 | 6 784.00 | | -21 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 935.00 | -28 650.00 | | -1 935.00 |
DL TOTAL (I) | -14 315.00 | -12 379.00 | | -14 315.00 |
DU Loans and Debts from Credit Institutions (3) | 7 479.00 | 569.00 | | 7 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 835.00 | 26 922.00 | | 24 835.00 |
DX Trade payables and related accounts | 5 003.00 | 5 501.00 | | 5 003.00 |
DY Tax and social security liabilities | 4 128.00 | 4 196.00 | | 4 128.00 |
EA Other liabilities | | 22.00 | | |
EC TOTAL (IV) | 41 445.00 | 37 210.00 | | 41 445.00 |
EE Grand total (I to V) | 27 130.00 | 24 830.00 | | 27 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 18 794.00 | |
FJ Net sales | | | 18 794.00 | |
FR Total operating income (I) | | | 18 794.00 | |
FU Purchases of raw materials and other supplies | | | 10 158.00 | |
FW Other purchases and external expenses | | | 8 807.00 | |
FX Taxes, duties, and similar payments | | | 652.00 | |
FZ Social Security Contributions | | | 188.00 | |
GE Other Expenses | | | 405.00 | |
GF Total Operating Expenses (II) | | | 20 210.00 | |
GG - OPERATING RESULT (I - II) | | | -1 415.00 | |
GR Interest and similar expenses | | | 520.00 | |
GU Total financial expenses (VI) | | | 520.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -520.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 32 254.00 | | |
HH Total exceptional expenses (VIII) | | 32 254.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -32 254.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 794.00 | 20 468.00 | | 18 794.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 730.00 | 49 118.00 | | 20 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 935.00 | -28 650.00 | | -1 935.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 834.00 | | | 2 834.00 |
7B Total provisions for depreciation | 2 834.00 | | | 2 834.00 |
7C Grand total | 2 834.00 | | | 2 834.00 |
| |
| 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 | 5 003.00 | 5 003.00 | | 5 003.00 |
UX Other trade receivables | 5 774.00 | | | 5 774.00 |
VA Doubtful or disputed receivables | 16 173.00 | | | 16 173.00 |
VB VAT | 6 203.00 | | | 6 203.00 |
VG Loans with a maturity of up to one year at origin | 7 479.00 | 7 479.00 | | 7 479.00 |
VI Group and Associates | 24 835.00 | 24 835.00 | | 24 835.00 |
VP Miscellaneous | 104.00 | | | 104.00 |
VQ Other Taxes, Duties, and Similar Debts | 652.00 | 652.00 | | 652.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248.00 | | | 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 501.00 | 28 501.00 | | 28 501.00 |
VW VAT | 3 476.00 | 3 476.00 | | 3 476.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 445.00 | 41 445.00 | | 41 445.00 |
