| |
| 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 | 574.00 | 574.00 | | 574.00 |
AT Other tangible assets | 2 540.00 | 2 540.00 | | 2 540.00 |
BH Other financial assets | 88.00 | | 88.00 | 88.00 |
BJ TOTAL (I) | 3 202.00 | 3 114.00 | 88.00 | 3 202.00 |
BX Customers and related accounts | 118 204.00 | | 118 204.00 | 118 204.00 |
BZ Other receivables | 4 139.00 | | 4 139.00 | 4 139.00 |
CF Cash and cash equivalents | 145 060.00 | | 145 060.00 | 145 060.00 |
CJ TOTAL (II) | 267 403.00 | | 267 403.00 | 267 403.00 |
CO Grand total (0 to V) | 270 605.00 | 3 114.00 | 267 491.00 | 270 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 166 200.00 | 166 200.00 | | 166 200.00 |
DD Legal reserve (1) | 1 853.00 | 526.00 | | 1 853.00 |
DG Other reserves | 4 049.00 | | | 4 049.00 |
DH Retained earnings | | -21 161.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 635.00 | 26 538.00 | | -6 635.00 |
DL TOTAL (I) | 165 467.00 | 172 102.00 | | 165 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 715.00 | 17 071.00 | | 3 715.00 |
DX Trade payables and related accounts | 70 020.00 | 50 175.00 | | 70 020.00 |
DY Tax and social security liabilities | 19 383.00 | 28 870.00 | | 19 383.00 |
EA Other liabilities | 8 906.00 | 8 906.00 | | 8 906.00 |
EC TOTAL (IV) | 102 024.00 | 105 023.00 | | 102 024.00 |
EE Grand total (I to V) | 267 491.00 | 277 125.00 | | 267 491.00 |
EG Accrued income and payables due within one year | 102 024.00 | 105 023.00 | | 102 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 726.00 | | 90 726.00 | 90 726.00 |
FJ Net sales | 90 726.00 | | 90 726.00 | 90 726.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 90 727.00 | |
FU Purchases of raw materials and other supplies | | | 5 364.00 | |
FW Other purchases and external expenses | | | 45 431.00 | |
FX Taxes, duties, and similar payments | | | 2 830.00 | |
FY Salaries and Wages | | | 35 182.00 | |
FZ Social Security Contributions | | | 9 552.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 98 362.00 | |
GG - OPERATING RESULT (I - II) | | | -7 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 636.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 000.00 | | | 1 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 727.00 | 125 910.00 | | 91 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 362.00 | 99 373.00 | | 98 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 635.00 | 26 538.00 | | -6 635.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 114.00 | | | 3 114.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 114.00 | | | 3 114.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 500.00 | 3 500.00 | | 3 500.00 |
8B Suppliers and Related Accounts | 70 020.00 | 70 020.00 | | 70 020.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 121.00 | 9 121.00 | | 9 121.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 383.00 | 19 383.00 | | 19 383.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 122 431.00 | 122 343.00 | 88.00 | 122 431.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 024.00 | 102 024.00 | | 102 024.00 |
