| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 317.00 | 317.00 | | 317.00 |
BJ TOTAL (I) | 317.00 | 317.00 | | 317.00 |
BX Customers and related accounts | 34 393.00 | | 34 393.00 | 34 393.00 |
BZ Other receivables | 45 176.00 | | 45 176.00 | 45 176.00 |
CF Cash and cash equivalents | 8 500.00 | | 8 500.00 | 8 500.00 |
CH Prepaid expenses | 792.00 | | 792.00 | 792.00 |
CJ TOTAL (II) | 88 861.00 | | 88 861.00 | 88 861.00 |
CO Grand total (0 to V) | 89 178.00 | 317.00 | 88 861.00 | 89 178.00 |
| |
| 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 |
DH Retained earnings | -127 959.00 | -112 179.00 | | -127 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 307.00 | -15 780.00 | | -15 307.00 |
DL TOTAL (I) | -133 266.00 | -117 959.00 | | -133 266.00 |
DU Loans and Debts from Credit Institutions (3) | | 5.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 519.00 | 519.00 | | 519.00 |
DX Trade payables and related accounts | 201 080.00 | 181 139.00 | | 201 080.00 |
DY Tax and social security liabilities | 14 162.00 | 9 751.00 | | 14 162.00 |
EA Other liabilities | 6 367.00 | 288.00 | | 6 367.00 |
EC TOTAL (IV) | 222 128.00 | 191 702.00 | | 222 128.00 |
EE Grand total (I to V) | 88 861.00 | 73 743.00 | | 88 861.00 |
EG Accrued income and payables due within one year | 222 128.00 | 191 702.00 | | 222 128.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 966.00 | | 42 966.00 | 42 966.00 |
FJ Net sales | 42 966.00 | | 42 966.00 | 42 966.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 800.00 | |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 44 797.00 | |
FW Other purchases and external expenses | | | 49 095.00 | |
FX Taxes, duties, and similar payments | | | 10 985.00 | |
GF Total Operating Expenses (II) | | | 60 080.00 | |
GG - OPERATING RESULT (I - II) | | | -15 282.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 282.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25.00 | | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | | | -25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 797.00 | 41 598.00 | | 44 797.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 105.00 | 57 378.00 | | 60 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 307.00 | -15 780.00 | | -15 307.00 |
| |
| 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 | 317.00 | | | 317.00 |
I4 DECREASES Grand Total | | | 317.00 | |
IO DECREASES Total including other intangible assets | | | 317.00 | |
KD ACQUISITIONS Total including other intangible assets | 317.00 | | | 317.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 317.00 | | | 317.00 |
PE DEPRECIATION Total including other intangible assets | 317.00 | | | 317.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 800.00 | | 1 800.00 | 1 800.00 |
7B Total provisions for depreciation | 1 800.00 | | 1 800.00 | 1 800.00 |
7C Grand total | 1 800.00 | | 1 800.00 | 1 800.00 |
UE of which provisions and reversals: - Operating | | | 1 800.00 | |
| |
| 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 | 201 080.00 | 201 080.00 | | 201 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 367.00 | 6 367.00 | | 6 367.00 |
UX Other trade receivables | 34 393.00 | 34 393.00 | | 34 393.00 |
VB VAT | 45 176.00 | 45 176.00 | | 45 176.00 |
VI Group and Associates | 519.00 | 519.00 | | 519.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 815.00 | 8 815.00 | | 8 815.00 |
VS Prepaid expenses | 792.00 | 792.00 | | 792.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80 361.00 | 80 361.00 | | 80 361.00 |
VW VAT | 5 347.00 | 5 347.00 | | 5 347.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 128.00 | 222 128.00 | | 222 128.00 |
