| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 202.00 | 939.00 | 263.00 | 1 202.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 232.00 | 939.00 | 293.00 | 1 232.00 |
BX Customers and related accounts | 4 686.00 | | 4 686.00 | 4 686.00 |
BZ Other receivables | 1 041.00 | | 1 041.00 | 1 041.00 |
CF Cash and cash equivalents | 11 065.00 | | 11 065.00 | 11 065.00 |
CH Prepaid expenses | 660.00 | | 660.00 | 660.00 |
CJ TOTAL (II) | 17 452.00 | | 17 452.00 | 17 452.00 |
CO Grand total (0 to V) | 18 684.00 | 939.00 | 17 745.00 | 18 684.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 13 669.00 | 13 011.00 | | 13 669.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 395.00 | 658.00 | | -3 395.00 |
DL TOTAL (I) | 11 275.00 | 14 669.00 | | 11 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 231.00 | 173.00 | | 231.00 |
DX Trade payables and related accounts | 766.00 | | | 766.00 |
DY Tax and social security liabilities | 5 447.00 | 4 271.00 | | 5 447.00 |
EA Other liabilities | 26.00 | 27.00 | | 26.00 |
EC TOTAL (IV) | 6 470.00 | 4 471.00 | | 6 470.00 |
EE Grand total (I to V) | 17 745.00 | 19 140.00 | | 17 745.00 |
EI Including equity loans | 231.00 | | | 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 31 418.00 | |
FJ Net sales | | | 31 418.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 31 419.00 | |
FW Other purchases and external expenses | | | 16 660.00 | |
FX Taxes, duties, and similar payments | | | 1 379.00 | |
FY Salaries and Wages | | | 12 896.00 | |
FZ Social Security Contributions | | | 3 617.00 | |
GB Operating Expenses - Provisions | | | 401.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 34 954.00 | |
GG - OPERATING RESULT (I - II) | | | -3 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 111.00 | | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | | | -111.00 |
HK Income tax | -251.00 | 351.00 | | -251.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 419.00 | 43 139.00 | | 31 419.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 814.00 | 42 481.00 | | 34 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 395.00 | 658.00 | | -3 395.00 |
| |
| 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 | 1 232.00 | | | 1 232.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 1 232.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 202.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 202.00 | | | 1 202.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 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 | 766.00 | 766.00 | | 766.00 |
8C Staff and Related Accounts | 950.00 | 950.00 | | 950.00 |
8D Social Security and Other Social Organizations | 1 863.00 | 1 863.00 | | 1 863.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26.00 | 26.00 | | 26.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 4 686.00 | | | 4 686.00 |
VB VAT | 109.00 | | | 109.00 |
VI Group and Associates | 231.00 | 231.00 | | 231.00 |
VM Income taxes | 932.00 | | | 932.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 036.00 | 1 036.00 | | 1 036.00 |
VS Prepaid expenses | 660.00 | | | 660.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 417.00 | 6 387.00 | 30.00 | 6 417.00 |
VW VAT | 1 598.00 | 1 598.00 | | 1 598.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 470.00 | 6 470.00 | | 6 470.00 |
