| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 508.00 | 1 508.00 | | 1 508.00 |
AT Other tangible assets | 2 761.00 | 2 761.00 | | 2 761.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 4 318.00 | 4 269.00 | 49.00 | 4 318.00 |
BX Customers and related accounts | 1 261.00 | | 1 261.00 | 1 261.00 |
BZ Other receivables | 826.00 | | 826.00 | 826.00 |
CF Cash and cash equivalents | 44.00 | | 44.00 | 44.00 |
CJ TOTAL (II) | 2 130.00 | | 2 130.00 | 2 130.00 |
CO Grand total (0 to V) | 6 448.00 | 4 269.00 | 2 179.00 | 6 448.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 10 158.00 | 10 158.00 | | 10 158.00 |
DH Retained earnings | -134 096.00 | -118 351.00 | | -134 096.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 340.00 | -15 745.00 | | -18 340.00 |
DL TOTAL (I) | -140 078.00 | -121 738.00 | | -140 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 704.00 | 1 202.00 | | 14 704.00 |
DX Trade payables and related accounts | 126 752.00 | 124 579.00 | | 126 752.00 |
DY Tax and social security liabilities | 783.00 | 3 355.00 | | 783.00 |
EA Other liabilities | 18.00 | 10.00 | | 18.00 |
EC TOTAL (IV) | 142 257.00 | 129 147.00 | | 142 257.00 |
EE Grand total (I to V) | 2 179.00 | 7 408.00 | | 2 179.00 |
EG Accrued income and payables due within one year | 142 257.00 | 129 147.00 | | 142 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 160.00 | 8 900.00 | 10 060.00 | 1 160.00 |
FD Production sold - goods | | -44.00 | -44.00 | |
FG Production sold - services | | 3 324.00 | 3 324.00 | |
FJ Net sales | 1 160.00 | 12 180.00 | 13 339.00 | 1 160.00 |
FR Total operating income (I) | | | 13 339.00 | |
FS Purchases of goods (including customs duties) | | | 5 920.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 21 435.00 | |
FX Taxes, duties, and similar payments | | | 386.00 | |
FY Salaries and Wages | | | 802.00 | |
FZ Social Security Contributions | | | 3 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 31 820.00 | |
GG - OPERATING RESULT (I - II) | | | -18 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 481.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 142.00 | 455.00 | | 142.00 |
HD Total exceptional income (VII) | 142.00 | 455.00 | | 142.00 |
HE Exceptional expenses on management operations | 1.00 | 20 097.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 20 097.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 141.00 | -19 643.00 | | 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 481.00 | 47 163.00 | | 13 481.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 821.00 | 62 908.00 | | 31 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 340.00 | -15 745.00 | | -18 340.00 |
| |
| 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 | 4 318.00 | | | 4 318.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 508.00 | | | 1 508.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 4 318.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 508.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 761.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 761.00 | | | 2 761.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 269.00 | | | 4 269.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 508.00 | | | 1 508.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 761.00 | | | 2 761.00 |
| |
| 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 | 126 752.00 | 126 752.00 | | 126 752.00 |
8D Social Security and Other Social Organizations | 474.00 | 474.00 | | 474.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18.00 | 18.00 | | 18.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 1 261.00 | | | 1 261.00 |
VB VAT | 826.00 | | | 826.00 |
VI Group and Associates | 14 704.00 | 14 704.00 | | 14 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 136.00 | 2 136.00 | | 2 136.00 |
VW VAT | 309.00 | 309.00 | | 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 142 257.00 | 142 257.00 | | 142 257.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 15.00 | 18.00 | | 15.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 880.00 | 3 786.00 | | 3 880.00 |
ST Other accounts | 17 295.00 | 21 098.00 | | 17 295.00 |
YT Subcontracting | 260.00 | 382.00 | | 260.00 |
YW Business tax | 371.00 | 350.00 | | 371.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 386.00 | 368.00 | | 386.00 |
YY Amount of VAT collected | 333.00 | 255.00 | | 333.00 |
YZ Total deductible VAT on goods and services | 1 620.00 | 2 015.00 | | 1 620.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 435.00 | 25 265.00 | | 21 435.00 |
