| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 634.00 | 4 956.00 | 1 677.00 | 6 634.00 |
BJ TOTAL (I) | 7 634.00 | 4 956.00 | 2 677.00 | 7 634.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BZ Other receivables | 4 408.00 | | 4 408.00 | 4 408.00 |
CF Cash and cash equivalents | 29 698.00 | | 29 698.00 | 29 698.00 |
CJ TOTAL (II) | 39 106.00 | | 39 106.00 | 39 106.00 |
CO Grand total (0 to V) | 46 740.00 | 4 956.00 | 41 784.00 | 46 740.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 20 083.00 | | | 20 083.00 |
DH Retained earnings | -7 730.00 | | | -7 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 459.00 | | | 5 459.00 |
DL TOTAL (I) | 34 312.00 | | | 34 312.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 723.00 | | | 1 723.00 |
DX Trade payables and related accounts | 830.00 | | | 830.00 |
DY Tax and social security liabilities | 738.00 | | | 738.00 |
EA Other liabilities | 4 179.00 | | | 4 179.00 |
EC TOTAL (IV) | 7 472.00 | | | 7 472.00 |
EE Grand total (I to V) | 41 784.00 | | | 41 784.00 |
EG Accrued income and payables due within one year | 7 472.00 | | | 7 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 989.00 | |
FX Taxes, duties, and similar payments | | | -952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 989.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 2 086.00 | |
GG - OPERATING RESULT (I - II) | | | -2 086.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 000.00 | | | 10 000.00 |
HC Reversals of provisions and transfers of expenses | 819.00 | | | 819.00 |
HD Total exceptional income (VII) | 10 819.00 | | | 10 819.00 |
HF Exceptional expenses on capital transactions | 3 273.00 | | | 3 273.00 |
HH Total exceptional expenses (VIII) | 3 273.00 | | | 3 273.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 546.00 | | | 7 546.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 819.00 | | | 10 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 359.00 | | | 5 359.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 459.00 | | | 5 459.00 |
| |
| 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 | 10 907.00 | | | 10 907.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 7 634.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 634.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 634.00 | | | 6 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 273.00 | | | 4 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 967.00 | 989.00 | | 3 967.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 967.00 | 989.00 | | 3 967.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3Z Total regulated provisions | 819.00 | | 819.00 | 819.00 |
7C Grand total | 819.00 | | 819.00 | 819.00 |
UJ - Exceptional | | | 819.00 | |
| |
| 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 | 830.00 | 830.00 | | 830.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 904.00 | 5 904.00 | | 5 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 409.00 | 4 409.00 | | 4 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 473.00 | 7 473.00 | | 7 473.00 |
