| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 652.00 | 1 266.00 | 387.00 | 1 652.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 1 802.00 | 1 266.00 | 537.00 | 1 802.00 |
BZ Other receivables | 2 407.00 | | 2 407.00 | 2 407.00 |
CD Marketable securities | 1 000.00 | | 1 000.00 | 1 000.00 |
CF Cash and cash equivalents | 8 298.00 | | 8 298.00 | 8 298.00 |
CH Prepaid expenses | 1 190.00 | | 1 190.00 | 1 190.00 |
CJ TOTAL (II) | 12 895.00 | | 12 895.00 | 12 895.00 |
CO Grand total (0 to V) | 14 697.00 | 1 266.00 | 13 432.00 | 14 697.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | -15 442.00 | 850.00 | | -15 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 781.00 | -16 292.00 | | 6 781.00 |
DL TOTAL (I) | 1 439.00 | -5 342.00 | | 1 439.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 56.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 774.00 | 95.00 | | 774.00 |
DX Trade payables and related accounts | 2 509.00 | 8 033.00 | | 2 509.00 |
DY Tax and social security liabilities | 8 654.00 | 5 803.00 | | 8 654.00 |
EC TOTAL (IV) | 11 993.00 | 13 987.00 | | 11 993.00 |
EE Grand total (I to V) | 13 432.00 | 8 645.00 | | 13 432.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 55.00 | 56.00 | | 55.00 |
EI Including equity loans | 774.00 | | | 774.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 016.00 | | 89 016.00 | 89 016.00 |
FJ Net sales | 89 016.00 | | 89 016.00 | 89 016.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 526.00 | |
FR Total operating income (I) | | | 89 543.00 | |
FW Other purchases and external expenses | | | 58 465.00 | |
FX Taxes, duties, and similar payments | | | 268.00 | |
FY Salaries and Wages | | | 17 761.00 | |
FZ Social Security Contributions | | | 5 713.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 551.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 82 758.00 | |
GG - OPERATING RESULT (I - II) | | | 6 785.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 781.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 89 543.00 | 102 848.00 | | 89 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 761.00 | 119 140.00 | | 82 761.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 781.00 | -16 292.00 | | 6 781.00 |
| |
| 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 | 1 802.00 | | | 1 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | | 1 802.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 652.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 652.00 | | | 1 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 715.00 | 551.00 | | 715.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 715.00 | 551.00 | | 715.00 |
| |
| 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 | 2 509.00 | 2 509.00 | | 2 509.00 |
8C Staff and Related Accounts | 1 186.00 | 1 186.00 | | 1 186.00 |
8D Social Security and Other Social Organizations | 5 389.00 | 5 389.00 | | 5 389.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
VB VAT | 2 159.00 | 2 159.00 | | 2 159.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 774.00 | 774.00 | | 774.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248.00 | 248.00 | | 248.00 |
VS Prepaid expenses | 1 190.00 | 1 190.00 | | 1 190.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 747.00 | 3 747.00 | | 3 747.00 |
VW VAT | 2 080.00 | 2 080.00 | | 2 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 993.00 | 11 993.00 | | 11 993.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
