| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 492.00 | 7 146.00 | 345.00 | 7 492.00 |
BJ TOTAL (I) | 8 992.00 | 7 146.00 | 1 846.00 | 8 992.00 |
BZ Other receivables | 269.00 | | 269.00 | 269.00 |
CF Cash and cash equivalents | 14 918.00 | | 14 918.00 | 14 918.00 |
CJ TOTAL (II) | 15 187.00 | | 15 187.00 | 15 187.00 |
CO Grand total (0 to V) | 24 179.00 | 7 146.00 | 17 033.00 | 24 179.00 |
CU Other investments | 1 500.00 | | 1 500.00 | 1 500.00 |
| |
| 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) | 622.00 | 622.00 | | 622.00 |
DG Other reserves | 8 797.00 | 8 797.00 | | 8 797.00 |
DH Retained earnings | -13 203.00 | -13 197.00 | | -13 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 443.00 | -6.00 | | -1 443.00 |
DL TOTAL (I) | 2 396.00 | 3 839.00 | | 2 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 575.00 | 10 388.00 | | 10 575.00 |
DX Trade payables and related accounts | 1 396.00 | 2 622.00 | | 1 396.00 |
DY Tax and social security liabilities | 99.00 | 97.00 | | 99.00 |
EA Other liabilities | 2 567.00 | | | 2 567.00 |
EC TOTAL (IV) | 14 637.00 | 13 108.00 | | 14 637.00 |
EE Grand total (I to V) | 17 033.00 | 16 947.00 | | 17 033.00 |
EG Accrued income and payables due within one year | 14 637.00 | 13 108.00 | | 14 637.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 082.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 248.00 | |
GF Total Operating Expenses (II) | | | 1 478.00 | |
GG - OPERATING RESULT (I - II) | | | -1 478.00 | |
GL Other interest and similar income | | | 36.00 | |
GP Total financial income (V) | | | 36.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36.00 | 1 494.00 | | 36.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 479.00 | 1 500.00 | | 1 479.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 443.00 | -6.00 | | -1 443.00 |
| |
| 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 | 8 992.00 | | | 8 992.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | | 8 992.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 492.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 492.00 | | | 7 492.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 898.00 | 248.00 | | 6 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 898.00 | 248.00 | | 6 898.00 |
| |
| 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 | 1 396.00 | 1 396.00 | | 1 396.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 567.00 | 2 567.00 | | 2 567.00 |
VI Group and Associates | 10 575.00 | 10 575.00 | | 10 575.00 |
VQ Other Taxes, Duties, and Similar Debts | 99.00 | 99.00 | | 99.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 269.00 | | | 269.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 269.00 | 269.00 | | 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 637.00 | 14 637.00 | | 14 637.00 |
