| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 193.00 | 2 193.00 | | 2 193.00 |
AR Technical installations, industrial equipment and tools | 395.00 | 395.00 | | 395.00 |
AT Other tangible assets | 41 212.00 | 34 794.00 | 6 418.00 | 41 212.00 |
BH Other financial assets | 188.00 | | 188.00 | 188.00 |
BJ TOTAL (I) | 43 989.00 | 37 382.00 | 6 607.00 | 43 989.00 |
BX Customers and related accounts | 25 685.00 | 25 685.00 | | 25 685.00 |
BZ Other receivables | 14 533.00 | | 14 533.00 | 14 533.00 |
CF Cash and cash equivalents | 495.00 | | 495.00 | 495.00 |
CJ TOTAL (II) | 40 713.00 | 25 685.00 | 15 028.00 | 40 713.00 |
CO Grand total (0 to V) | 84 702.00 | 63 067.00 | 21 635.00 | 84 702.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | | | 17 000.00 |
DB Share, merger, contribution premiums, etc. | 19 161.00 | | | 19 161.00 |
DD Legal reserve (1) | 1 700.00 | | | 1 700.00 |
DH Retained earnings | -22 199.00 | | | -22 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 914.00 | | | -8 914.00 |
DL TOTAL (I) | 6 747.00 | | | 6 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 358.00 | | | 9 358.00 |
DX Trade payables and related accounts | 5 015.00 | | | 5 015.00 |
DY Tax and social security liabilities | 200.00 | | | 200.00 |
EA Other liabilities | 314.00 | | | 314.00 |
EC TOTAL (IV) | 14 888.00 | | | 14 888.00 |
EE Grand total (I to V) | 21 635.00 | | | 21 635.00 |
EG Accrued income and payables due within one year | 14 888.00 | | | 14 888.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 021.00 | | 38 021.00 | 38 021.00 |
FJ Net sales | 38 021.00 | | 38 021.00 | 38 021.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 38 022.00 | |
FW Other purchases and external expenses | | | 23 450.00 | |
FX Taxes, duties, and similar payments | | | 486.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 8 676.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 020.00 | |
GF Total Operating Expenses (II) | | | 46 632.00 | |
GG - OPERATING RESULT (I - II) | | | -8 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 676.00 | | | 8 676.00 |
HE Exceptional expenses on management operations | 304.00 | | | 304.00 |
HH Total exceptional expenses (VIII) | 304.00 | | | 304.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -304.00 | | | -304.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 022.00 | | | 38 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 936.00 | | | 46 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 914.00 | | | -8 914.00 |
| |
| 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 | 38 739.00 | | 5 250.00 | 38 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 188.00 | |
I4 DECREASES Grand Total | | | 43 989.00 | |
IO DECREASES Total including other intangible assets | | | 2 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 608.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 193.00 | | | 2 193.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 358.00 | | 5 250.00 | 36 358.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 188.00 | | | 188.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 363.00 | 2 020.00 | | 35 363.00 |
PE DEPRECIATION Total including other intangible assets | 2 193.00 | | | 2 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 170.00 | 2 020.00 | | 33 170.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 25 685.00 | | | 25 685.00 |
7B Total provisions for depreciation | 25 685.00 | | | 25 685.00 |
7C Grand total | 25 685.00 | | | 25 685.00 |
| |
| 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 | 5 015.00 | 5 015.00 | | 5 015.00 |
8K Other liabilities (including liabilities related to repo transactions) | 314.00 | 314.00 | | 314.00 |
UT Other financial assets | 188.00 | | | 188.00 |
VA Doubtful or disputed receivables | 25 685.00 | | | 25 685.00 |
VB VAT | 5 701.00 | | | 5 701.00 |
VI Group and Associates | 9 358.00 | 9 358.00 | | 9 358.00 |
VM Income taxes | 4 001.00 | | | 4 001.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 831.00 | | | 4 831.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 406.00 | 40 218.00 | 188.00 | 40 406.00 |
VW VAT | 200.00 | 200.00 | | 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 888.00 | 14 888.00 | | 14 888.00 |
