| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 795.00 | 3 371.00 | 3 424.00 | 6 795.00 |
BH Other financial assets | 3 630.00 | | 3 630.00 | 3 630.00 |
BJ TOTAL (I) | 10 425.00 | 3 371.00 | 7 054.00 | 10 425.00 |
BV Advances and down payments on orders | 1 325.00 | | 1 325.00 | 1 325.00 |
BX Customers and related accounts | 33 922.00 | 11 156.00 | 22 767.00 | 33 922.00 |
BZ Other receivables | | | 150.00 | |
CF Cash and cash equivalents | 71 070.00 | | 71 070.00 | 71 070.00 |
CH Prepaid expenses | 5 310.00 | | 5 310.00 | 5 310.00 |
CJ TOTAL (II) | 111 776.00 | 11 156.00 | 100 621.00 | 111 776.00 |
CO Grand total (0 to V) | 122 202.00 | 14 527.00 | 107 675.00 | 122 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 11 897.00 | 14 574.00 | | 11 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -167 044.00 | -2 677.00 | | -167 044.00 |
DL TOTAL (I) | -146 347.00 | 20 697.00 | | -146 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 264.00 | 3 600.00 | | 35 264.00 |
DW Advances and down payments received on current orders | 29 981.00 | 31 431.00 | | 29 981.00 |
DX Trade payables and related accounts | 2 546.00 | 12 027.00 | | 2 546.00 |
DY Tax and social security liabilities | 29 201.00 | 3 178.00 | | 29 201.00 |
EA Other liabilities | 156 329.00 | 10 065.00 | | 156 329.00 |
EB Prepaid income (2) | 700.00 | | | 700.00 |
EC TOTAL (IV) | 254 022.00 | 60 300.00 | | 254 022.00 |
EE Grand total (I to V) | 107 675.00 | 80 997.00 | | 107 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 38 869.00 | |
FJ Net sales | | | 38 869.00 | |
FO Operating subsidies | | | 1 000.00 | |
FR Total operating income (I) | | | 39 869.00 | |
FW Other purchases and external expenses | | | 14 183.00 | |
FX Taxes, duties, and similar payments | | | 743.00 | |
FY Salaries and Wages | | | 21 537.00 | |
FZ Social Security Contributions | | | 8 802.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19.00 | |
GF Total Operating Expenses (II) | | | 45 284.00 | |
GG - OPERATING RESULT (I - II) | | | -5 415.00 | |
GT Net expenses on sales of marketable securities | | | 162 617.00 | |
GU Total financial expenses (VI) | | | 162 617.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -162 617.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -168 031.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 525.00 | 165.00 | | 1 525.00 |
HC Reversals of provisions and transfers of expenses | | 966.00 | | |
HD Total exceptional income (VII) | 1 525.00 | 1 131.00 | | 1 525.00 |
HE Exceptional expenses on management operations | 537.00 | 1 687.00 | | 537.00 |
HH Total exceptional expenses (VIII) | 537.00 | 1 687.00 | | 537.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 988.00 | -556.00 | | 988.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 394.00 | 29 597.00 | | 41 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 437.00 | 32 274.00 | | 208 437.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -167 044.00 | -2 677.00 | | -167 044.00 |
| |
| 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 | 17 925.00 | | | 17 925.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 630.00 | |
I4 DECREASES Grand Total | | | 10 425.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 795.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 795.00 | | | 6 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 630.00 | | | 3 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 3 371.00 | 3 371.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 3 371.00 | 3 371.00 | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 11 156.00 | | | 11 156.00 |
7B Total provisions for depreciation | 11 156.00 | | | 11 156.00 |
7C Grand total | 11 156.00 | | | 11 156.00 |
