| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 853.00 | 2 853.00 | | 2 853.00 |
AT Other tangible assets | 2 257.00 | 2 257.00 | | 2 257.00 |
BJ TOTAL (I) | 5 110.00 | 5 110.00 | | 5 110.00 |
BX Customers and related accounts | 50 459.00 | 2 898.00 | 47 561.00 | 50 459.00 |
BZ Other receivables | 4 435.00 | | 4 435.00 | 4 435.00 |
CD Marketable securities | 23 191.00 | | 23 191.00 | 23 191.00 |
CF Cash and cash equivalents | 6 393.00 | | 6 393.00 | 6 393.00 |
CJ TOTAL (II) | 84 478.00 | 2 898.00 | 81 580.00 | 84 478.00 |
CO Grand total (0 to V) | 89 588.00 | 8 008.00 | 81 580.00 | 89 588.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 52 120.00 | 62 564.00 | | 52 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 633.00 | -10 444.00 | | -13 633.00 |
DL TOTAL (I) | 44 487.00 | 58 120.00 | | 44 487.00 |
DX Trade payables and related accounts | 19 886.00 | 2 645.00 | | 19 886.00 |
DY Tax and social security liabilities | 6 639.00 | 6 518.00 | | 6 639.00 |
EA Other liabilities | 10 568.00 | 914.00 | | 10 568.00 |
EC TOTAL (IV) | 37 093.00 | 10 077.00 | | 37 093.00 |
EE Grand total (I to V) | 81 580.00 | 68 197.00 | | 81 580.00 |
EG Accrued income and payables due within one year | 37 093.00 | 10 077.00 | | 37 093.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 169.00 | | 26 169.00 | 26 169.00 |
FJ Net sales | 26 169.00 | | 26 169.00 | 26 169.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 26 170.00 | |
FW Other purchases and external expenses | | | 37 424.00 | |
FX Taxes, duties, and similar payments | | | 718.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 1 390.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 39 533.00 | |
GG - OPERATING RESULT (I - II) | | | -13 363.00 | |
GR Interest and similar expenses | | | 270.00 | |
GU Total financial expenses (VI) | | | 270.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 170.00 | 23 997.00 | | 26 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 803.00 | 34 440.00 | | 39 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 633.00 | -10 444.00 | | -13 633.00 |
| |
| 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 | 5 110.00 | | | 5 110.00 |
I4 DECREASES Grand Total | | | 5 110.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 110.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 110.00 | | | 5 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 110.00 | | | 5 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 110.00 | | | 5 110.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 508.00 | 1 390.00 | | 1 508.00 |
7B Total provisions for depreciation | 1 508.00 | 1 390.00 | | 1 508.00 |
7C Grand total | 1 508.00 | 1 390.00 | | 1 508.00 |
| |
| 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 | 19 886.00 | 19 886.00 | | 19 886.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 568.00 | 10 568.00 | | 10 568.00 |
UX Other trade receivables | 46 993.00 | | | 46 993.00 |
VA Doubtful or disputed receivables | 3 466.00 | | | 3 466.00 |
VB VAT | 4 435.00 | | | 4 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 894.00 | 54 894.00 | | 54 894.00 |
VW VAT | 6 639.00 | 6 639.00 | | 6 639.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 093.00 | 37 093.00 | | 37 093.00 |
