| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 529.00 | 529.00 | | 529.00 |
AR Technical installations, industrial equipment and tools | 3 181.00 | 2 117.00 | 1 064.00 | 3 181.00 |
AT Other tangible assets | 1 954.00 | 1 677.00 | 277.00 | 1 954.00 |
BH Other financial assets | 65.00 | | 65.00 | 65.00 |
BJ TOTAL (I) | 5 729.00 | 4 323.00 | 1 406.00 | 5 729.00 |
BX Customers and related accounts | 16 657.00 | | 16 657.00 | 16 657.00 |
BZ Other receivables | 506.00 | | 506.00 | 506.00 |
CF Cash and cash equivalents | 10 375.00 | | 10 375.00 | 10 375.00 |
CJ TOTAL (II) | 27 538.00 | | 27 538.00 | 27 538.00 |
CO Grand total (0 to V) | 33 267.00 | 4 323.00 | 28 944.00 | 33 267.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 12 166.00 | 12 166.00 | | 12 166.00 |
DH Retained earnings | -14 221.00 | -15 973.00 | | -14 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 091.00 | 1 752.00 | | -9 091.00 |
DL TOTAL (I) | -146.00 | 8 945.00 | | -146.00 |
DU Loans and Debts from Credit Institutions (3) | 5 952.00 | | | 5 952.00 |
DV Miscellaneous Loans and Financial Debts (4) | 260.00 | 260.00 | | 260.00 |
DX Trade payables and related accounts | 1 253.00 | 4 663.00 | | 1 253.00 |
DY Tax and social security liabilities | 21 326.00 | 17 339.00 | | 21 326.00 |
EA Other liabilities | 300.00 | 87.00 | | 300.00 |
EC TOTAL (IV) | 29 090.00 | 22 349.00 | | 29 090.00 |
EE Grand total (I to V) | 28 944.00 | 31 294.00 | | 28 944.00 |
EI Including equity loans | 260.00 | | | 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 475.00 | | 79 475.00 | 79 475.00 |
FJ Net sales | 79 475.00 | | 79 475.00 | 79 475.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 51.00 | |
FR Total operating income (I) | | | 79 526.00 | |
FW Other purchases and external expenses | | | 38 859.00 | |
FX Taxes, duties, and similar payments | | | 5 162.00 | |
FY Salaries and Wages | | | 33 080.00 | |
FZ Social Security Contributions | | | 10 232.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 310.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 87 644.00 | |
GG - OPERATING RESULT (I - II) | | | -8 118.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 921.00 | 1 396.00 | | 921.00 |
HH Total exceptional expenses (VIII) | 921.00 | 1 396.00 | | 921.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -921.00 | -1 396.00 | | -921.00 |
HK Income tax | | 479.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 526.00 | 91 287.00 | | 79 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 617.00 | 89 536.00 | | 88 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 091.00 | 1 752.00 | | -9 091.00 |
| |
| 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 | 5 525.00 | | 1 017.00 | 5 525.00 |
I3 DECREASES Total Financial Fixed Assets | | | 65.00 | |
I4 DECREASES Grand Total | | 813.00 | 5 729.00 | |
IO DECREASES Total including other intangible assets | | | 529.00 | |
IY DECREASES Total Tangible Fixed Assets | | 813.00 | 5 135.00 | |
KD ACQUISITIONS Total including other intangible assets | 529.00 | | | 529.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 931.00 | | 1 017.00 | 4 931.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 65.00 | | | 65.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 826.00 | 310.00 | 813.00 | 4 826.00 |
PE DEPRECIATION Total including other intangible assets | 529.00 | | | 529.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 297.00 | 310.00 | 813.00 | 4 297.00 |
| |
| 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 | 1 253.00 | 1 253.00 | | 1 253.00 |
8D Social Security and Other Social Organizations | 17 352.00 | 17 352.00 | | 17 352.00 |
8K Other liabilities (including liabilities related to repo transactions) | 300.00 | 300.00 | | 300.00 |
UT Other financial assets | 65.00 | 65.00 | | 65.00 |
UX Other trade receivables | 16 657.00 | 16 657.00 | | 16 657.00 |
VB VAT | 201.00 | 201.00 | | 201.00 |
VG Loans with a maturity of up to one year at origin | 5 952.00 | 5 952.00 | | 5 952.00 |
VI Group and Associates | 260.00 | 260.00 | | 260.00 |
VJ Loans taken out during the year | 6 840.00 | | | 6 840.00 |
VK Loans repaid during the year | 888.00 | | | 888.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 305.00 | 533.00 | | 305.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 228.00 | 17 228.00 | | 17 228.00 |
VW VAT | 3 974.00 | 3 974.00 | | 3 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 090.00 | 29 090.00 | | 29 090.00 |
