| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 150.00 | 2 150.00 | | 2 150.00 |
AT Other tangible assets | 5 342.00 | 5 188.00 | 154.00 | 5 342.00 |
BJ TOTAL (I) | 7 492.00 | 7 338.00 | 154.00 | 7 492.00 |
BX Customers and related accounts | 252 550.00 | | 252 550.00 | 252 550.00 |
BZ Other receivables | 151 602.00 | | 151 602.00 | 151 602.00 |
CF Cash and cash equivalents | 54 937.00 | | 54 937.00 | 54 937.00 |
CH Prepaid expenses | 7 500.00 | | 7 500.00 | 7 500.00 |
CJ TOTAL (II) | 466 589.00 | | 466 589.00 | 466 589.00 |
CO Grand total (0 to V) | 474 081.00 | 7 338.00 | 466 743.00 | 474 081.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 310.00 | 9 310.00 | | 9 310.00 |
DB Share, merger, contribution premiums, etc. | 219 840.00 | 219 840.00 | | 219 840.00 |
DD Legal reserve (1) | 972.00 | 972.00 | | 972.00 |
DH Retained earnings | -8 783.00 | 5 680.00 | | -8 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -175 846.00 | -14 463.00 | | -175 846.00 |
DL TOTAL (I) | 45 491.00 | 221 338.00 | | 45 491.00 |
DU Loans and Debts from Credit Institutions (3) | 267.00 | 6 466.00 | | 267.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85.00 | | | 85.00 |
DX Trade payables and related accounts | 50 510.00 | 43 435.00 | | 50 510.00 |
DY Tax and social security liabilities | 78 530.00 | 74 952.00 | | 78 530.00 |
EA Other liabilities | 291 859.00 | | | 291 859.00 |
EC TOTAL (IV) | 421 252.00 | 124 852.00 | | 421 252.00 |
EE Grand total (I to V) | 466 743.00 | 346 190.00 | | 466 743.00 |
EG Accrued income and payables due within one year | 267.00 | 124 852.00 | | 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 175 842.00 | |
FR Total operating income (I) | | | 175 842.00 | |
FW Other purchases and external expenses | | | 62 765.00 | |
FX Taxes, duties, and similar payments | | | 26 862.00 | |
FY Salaries and Wages | | | 209 000.00 | |
FZ Social Security Contributions | | | 51 320.00 | |
GB Operating Expenses - Provisions | | | 243.00 | |
GF Total Operating Expenses (II) | | | 350 191.00 | |
GG - OPERATING RESULT (I - II) | | | -174 348.00 | |
GP Total financial income (V) | | | 121.00 | |
GU Total financial expenses (VI) | | | 761.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -174 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 23 485.00 | | |
HH Total exceptional expenses (VIII) | 859.00 | 244.00 | | 859.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -859.00 | 23 241.00 | | -859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 175 963.00 | 234 637.00 | | 175 963.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 351 809.00 | 249 100.00 | | 351 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -175 846.00 | -14 463.00 | | -175 846.00 |
| |
| 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 | 7 492.00 | | | 7 492.00 |
I4 DECREASES Grand Total | | | 7 492.00 | |
IO DECREASES Total including other intangible assets | | | 2 150.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 342.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 150.00 | | | 2 150.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 342.00 | | | 5 342.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 095.00 | 243.00 | | 7 095.00 |
PE DEPRECIATION Total including other intangible assets | 2 150.00 | | | 2 150.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 945.00 | 243.00 | | 4 945.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 151 602.00 | 151 602.00 | | 151 602.00 |
VS Prepaid expenses | 7 500.00 | 7 500.00 | | 7 500.00 |
