| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 229.00 | 229.00 | | 229.00 |
AT Other tangible assets | 3 759.00 | 3 557.00 | 201.00 | 3 759.00 |
BJ TOTAL (I) | 3 988.00 | 3 786.00 | 201.00 | 3 988.00 |
BX Customers and related accounts | 34 053.00 | 14 294.00 | 19 759.00 | 34 053.00 |
BZ Other receivables | 1 756.00 | | 1 756.00 | 1 756.00 |
CD Marketable securities | 72.00 | | 72.00 | 72.00 |
CF Cash and cash equivalents | 51 463.00 | | 51 463.00 | 51 463.00 |
CJ TOTAL (II) | 87 344.00 | 14 294.00 | 73 050.00 | 87 344.00 |
CO Grand total (0 to V) | 91 331.00 | 18 080.00 | 73 251.00 | 91 331.00 |
| |
| 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 |
DH Retained earnings | -20 481.00 | -10 873.00 | | -20 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 201.00 | -9 608.00 | | -6 201.00 |
DL TOTAL (I) | -19 060.00 | -12 858.00 | | -19 060.00 |
DU Loans and Debts from Credit Institutions (3) | 65.00 | 59.00 | | 65.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 239.00 | 79 119.00 | | 86 239.00 |
DX Trade payables and related accounts | 2 200.00 | 3 400.00 | | 2 200.00 |
DY Tax and social security liabilities | 3 807.00 | 3 576.00 | | 3 807.00 |
EA Other liabilities | | 1 515.00 | | |
EC TOTAL (IV) | 92 311.00 | 87 670.00 | | 92 311.00 |
EE Grand total (I to V) | 73 251.00 | 74 811.00 | | 73 251.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 957.00 | | 17 957.00 | 17 957.00 |
FJ Net sales | 17 957.00 | | 17 957.00 | 17 957.00 |
FR Total operating income (I) | | | 17 957.00 | |
FW Other purchases and external expenses | | | 17 775.00 | |
FX Taxes, duties, and similar payments | | | 341.00 | |
FY Salaries and Wages | | | 3 000.00 | |
FZ Social Security Contributions | | | 2 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 299.00 | |
GF Total Operating Expenses (II) | | | 24 160.00 | |
GG - OPERATING RESULT (I - II) | | | -6 203.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 959.00 | 19 502.00 | | 17 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 160.00 | 29 110.00 | | 24 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 201.00 | -9 608.00 | | -6 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 487.00 | 299.00 | | 3 487.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 258.00 | 299.00 | | 3 258.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 14 294.00 | | | 14 294.00 |
7B Total provisions for depreciation | 14 294.00 | | | 14 294.00 |
7C Grand total | 14 294.00 | | | 14 294.00 |
