| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 286.00 | 2 286.00 | | 2 286.00 |
BJ TOTAL (I) | 4 187.00 | 2 286.00 | 1 901.00 | 4 187.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 769.00 | | 769.00 | 769.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 244.00 | | 244.00 | 244.00 |
CH Prepaid expenses | 2 936.00 | | 2 936.00 | 2 936.00 |
CJ TOTAL (II) | 8 764.00 | | 8 764.00 | 8 764.00 |
CO Grand total (0 to V) | 12 950.00 | 2 286.00 | 10 665.00 | 12 950.00 |
CU Other investments | 1 901.00 | | 1 901.00 | 1 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 528.00 | 9 528.00 | | 9 528.00 |
DD Legal reserve (1) | 953.00 | 953.00 | | 953.00 |
DG Other reserves | 7 535.00 | 7 533.00 | | 7 535.00 |
DH Retained earnings | -31 960.00 | -41 075.00 | | -31 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 077.00 | 9 114.00 | | 1 077.00 |
DL TOTAL (I) | -12 870.00 | -13 946.00 | | -12 870.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 24.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 021.00 | 7 770.00 | | 15 021.00 |
DX Trade payables and related accounts | 4 317.00 | 4 672.00 | | 4 317.00 |
DY Tax and social security liabilities | 3 443.00 | 3 654.00 | | 3 443.00 |
EA Other liabilities | 723.00 | 723.00 | | 723.00 |
EC TOTAL (IV) | 23 534.00 | 16 843.00 | | 23 534.00 |
EE Grand total (I to V) | 10 665.00 | 2 897.00 | | 10 665.00 |
EG Accrued income and payables due within one year | 23 534.00 | 16 843.00 | | 23 534.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 30.00 | 24.00 | | 30.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 967.00 | | 30 967.00 | 30 967.00 |
FJ Net sales | 30 967.00 | | 30 967.00 | 30 967.00 |
FR Total operating income (I) | | | 30 967.00 | |
FW Other purchases and external expenses | | | 2 089.00 | |
FX Taxes, duties, and similar payments | | | -22.00 | |
FY Salaries and Wages | | | 17 100.00 | |
FZ Social Security Contributions | | | 10 659.00 | |
GF Total Operating Expenses (II) | | | 29 826.00 | |
GG - OPERATING RESULT (I - II) | | | 1 141.00 | |
GR Interest and similar expenses | | | 64.00 | |
GU Total financial expenses (VI) | | | 64.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -64.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 659.00 | 13 812.00 | | 10 659.00 |
HE Exceptional expenses on management operations | | 66.00 | | |
HH Total exceptional expenses (VIII) | | 66.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -66.00 | | |
HK Income tax | | -1 209.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 967.00 | 46 250.00 | | 30 967.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 890.00 | 37 136.00 | | 29 890.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 077.00 | 9 114.00 | | 1 077.00 |
| |
| 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 | 4 187.00 | | | 4 187.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 901.00 | |
I4 DECREASES Grand Total | | | 4 187.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 286.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 286.00 | | | 2 286.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 901.00 | | | 1 901.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 286.00 | | | 2 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 286.00 | | | 2 286.00 |
| |
| 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 | 4 317.00 | 4 317.00 | | 4 317.00 |
8K Other liabilities (including liabilities related to repo transactions) | 723.00 | 723.00 | | 723.00 |
UX Other trade receivables | 4 800.00 | 4 800.00 | | 4 800.00 |
VB VAT | 769.00 | 769.00 | | 769.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 15 021.00 | 15 021.00 | | 15 021.00 |
VS Prepaid expenses | 2 936.00 | 2 936.00 | | 2 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 505.00 | 8 505.00 | | 8 505.00 |
VW VAT | 3 443.00 | 3 443.00 | | 3 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 534.00 | 23 534.00 | | 23 534.00 |
