| |
| 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 | 23 515.00 | 23 231.00 | 284.00 | 23 515.00 |
AT Other tangible assets | 3 986.00 | 3 112.00 | 874.00 | 3 986.00 |
BJ TOTAL (I) | 27 501.00 | 26 343.00 | 1 158.00 | 27 501.00 |
BX Customers and related accounts | 6 134.00 | 3 616.00 | 2 518.00 | 6 134.00 |
BZ Other receivables | 274.00 | | 274.00 | 274.00 |
CF Cash and cash equivalents | 4 843.00 | | 4 843.00 | 4 843.00 |
CJ TOTAL (II) | 11 251.00 | 3 616.00 | 7 636.00 | 11 251.00 |
CO Grand total (0 to V) | 38 752.00 | 29 959.00 | 8 794.00 | 38 752.00 |
CR Shares due in more than one year | 4 339.00 | | | 4 339.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 595.00 | | | 595.00 |
DG Other reserves | 2 646.00 | | | 2 646.00 |
DH Retained earnings | -2 985.00 | | | -2 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -935.00 | | | -935.00 |
DL TOTAL (I) | 4 321.00 | | | 4 321.00 |
DP Provisions for Risks | 3 000.00 | | | 3 000.00 |
DR TOTAL (IV) | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 450.00 | | | 450.00 |
DY Tax and social security liabilities | 1 022.00 | | | 1 022.00 |
EC TOTAL (IV) | 1 472.00 | | | 1 472.00 |
EE Grand total (I to V) | 8 794.00 | | | 8 794.00 |
EG Accrued income and payables due within one year | 1 472.00 | | | 1 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 612.00 | | 3 612.00 | 3 612.00 |
FJ Net sales | 3 612.00 | | 3 612.00 | 3 612.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 15.00 | |
FR Total operating income (I) | | | 3 627.00 | |
FW Other purchases and external expenses | | | 2 604.00 | |
FX Taxes, duties, and similar payments | | | 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 391.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 214.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 4 562.00 | |
GG - OPERATING RESULT (I - II) | | | -935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 627.00 | | | 3 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 562.00 | | | 4 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -935.00 | | | -935.00 |
| |
| 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 | 27 501.00 | | | 27 501.00 |
I4 DECREASES Grand Total | | | 27 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 501.00 | | | 27 501.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 952.00 | 1 391.00 | | 24 952.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 952.00 | 1 391.00 | | 24 952.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 3 000.00 | | | 3 000.00 |
6T Receivables | 3 417.00 | 214.00 | 15.00 | 3 417.00 |
7B Total provisions for depreciation | 3 417.00 | 214.00 | 15.00 | 3 417.00 |
7C Grand total | 6 417.00 | 214.00 | 15.00 | 6 417.00 |
UE of which provisions and reversals: - Operating | | 214.00 | 15.00 | |
| |
| 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 | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 1 795.00 | | | 1 795.00 |
VA Doubtful or disputed receivables | 4 339.00 | | | 4 339.00 |
VB VAT | 149.00 | | | 149.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 125.00 | | | 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 408.00 | 2 069.00 | 4 339.00 | 6 408.00 |
VW VAT | 1 022.00 | 1 022.00 | | 1 022.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 472.00 | 1 472.00 | | 1 472.00 |
