| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 390.00 | 390.00 | | 390.00 |
AH Goodwill | 6 860.00 | 6 860.00 | | 6 860.00 |
AT Other tangible assets | 7 832.00 | 7 832.00 | | 7 832.00 |
BJ TOTAL (I) | 15 125.00 | 15 082.00 | 43.00 | 15 125.00 |
BX Customers and related accounts | 4 984.00 | 975.00 | 4 009.00 | 4 984.00 |
BZ Other receivables | 183 112.00 | | 183 112.00 | 183 112.00 |
CF Cash and cash equivalents | 4 712.00 | | 4 712.00 | 4 712.00 |
CJ TOTAL (II) | 192 808.00 | 975.00 | 191 833.00 | 192 808.00 |
CO Grand total (0 to V) | 207 933.00 | 16 057.00 | 191 876.00 | 207 933.00 |
CX Development or Research and Development Expenses | 43.00 | | 43.00 | 43.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 057.00 | 39 422.00 | | -6 057.00 |
DL TOTAL (I) | -6 057.00 | 39 422.00 | | -6 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 190 787.00 | 176 612.00 | | 190 787.00 |
DX Trade payables and related accounts | 6 744.00 | 6 720.00 | | 6 744.00 |
DY Tax and social security liabilities | 402.00 | | | 402.00 |
EC TOTAL (IV) | 197 933.00 | 183 332.00 | | 197 933.00 |
EE Grand total (I to V) | 191 876.00 | 222 754.00 | | 191 876.00 |
EG Accrued income and payables due within one year | 197 933.00 | 183 332.00 | | 197 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 942.00 | |
FX Taxes, duties, and similar payments | | | 402.00 | |
FZ Social Security Contributions | | | 90.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 6 434.00 | |
GG - OPERATING RESULT (I - II) | | | -6 434.00 | |
GL Other interest and similar income | | | 4 009.00 | |
GP Total financial income (V) | | | 4 009.00 | |
GR Interest and similar expenses | | | 3 632.00 | |
GU Total financial expenses (VI) | | | 3 632.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | -975.00 | | |
HH Total exceptional expenses (VIII) | | -975.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 975.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 009.00 | 102 130.00 | | 4 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 066.00 | 62 708.00 | | 10 066.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 057.00 | 39 422.00 | | -6 057.00 |
| |
| 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 | 15 125.00 | | | 15 125.00 |
I4 DECREASES Grand Total | | | 15 125.00 | |
IO DECREASES Total including other intangible assets | | | 7 293.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 832.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 293.00 | | | 7 293.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 832.00 | | | 7 832.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 222.00 | | | 8 222.00 |
PE DEPRECIATION Total including other intangible assets | 390.00 | | | 390.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 832.00 | | | 7 832.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 6 860.00 | | | 6 860.00 |
6T Receivables | | 975.00 | | |
7B Total provisions for depreciation | 6 860.00 | 975.00 | | 6 860.00 |
7C Grand total | 6 860.00 | 975.00 | | 6 860.00 |
