| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 284.00 | 17 172.00 | 1 112.00 | 18 284.00 |
BH Other financial assets | 25.00 | | 25.00 | 25.00 |
BJ TOTAL (I) | 18 309.00 | 17 172.00 | 1 137.00 | 18 309.00 |
BX Customers and related accounts | 5 505.00 | | 5 505.00 | 5 505.00 |
BZ Other receivables | 790.00 | | 790.00 | 790.00 |
CF Cash and cash equivalents | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 6 300.00 | | 6 300.00 | 6 300.00 |
CO Grand total (0 to V) | 24 609.00 | 17 172.00 | 7 437.00 | 24 609.00 |
CP Shares due in less than one year | 25.00 | | | 25.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 461.00 | 1 461.00 | | 1 461.00 |
DH Retained earnings | -24 032.00 | -33 535.00 | | -24 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 702.00 | 9 503.00 | | -18 702.00 |
DL TOTAL (I) | -29 273.00 | -10 571.00 | | -29 273.00 |
DU Loans and Debts from Credit Institutions (3) | | 151.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 23 944.00 | 18 260.00 | | 23 944.00 |
DX Trade payables and related accounts | 4 725.00 | 1 281.00 | | 4 725.00 |
DY Tax and social security liabilities | 841.00 | 2 696.00 | | 841.00 |
EA Other liabilities | 7 200.00 | 5 200.00 | | 7 200.00 |
EC TOTAL (IV) | 36 710.00 | 27 587.00 | | 36 710.00 |
EE Grand total (I to V) | 7 437.00 | 17 016.00 | | 7 437.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 151.00 | | |
EI Including equity loans | 23 944.00 | | | 23 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 111.00 | | 6 111.00 | 6 111.00 |
FJ Net sales | 6 111.00 | | 6 111.00 | 6 111.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 111.00 | |
FW Other purchases and external expenses | | | 24 078.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 602.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 24 757.00 | |
GG - OPERATING RESULT (I - II) | | | -18 646.00 | |
GR Interest and similar expenses | | | 12.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | | 4 800.00 | | |
HD Total exceptional income (VII) | | 4 800.00 | | |
HE Exceptional expenses on management operations | 45.00 | 225.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 225.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | 4 575.00 | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 111.00 | 38 716.00 | | 6 111.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 814.00 | 29 214.00 | | 24 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 702.00 | 9 503.00 | | -18 702.00 |
| |
| 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 | 16 964.00 | | 1 345.00 | 16 964.00 |
I3 DECREASES Total Financial Fixed Assets | | | 25.00 | |
I4 DECREASES Grand Total | | | 18 309.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 284.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 939.00 | | 1 345.00 | 16 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 25.00 | | | 25.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 570.00 | 602.00 | | 16 570.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 570.00 | 602.00 | | 16 570.00 |
| |
| 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 | 4 725.00 | 4 725.00 | | 4 725.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 200.00 | 7 200.00 | | 7 200.00 |
UT Other financial assets | 25.00 | 25.00 | | 25.00 |
UX Other trade receivables | 5 505.00 | 5 505.00 | | 5 505.00 |
VB VAT | 790.00 | 790.00 | | 790.00 |
VI Group and Associates | 23 944.00 | 23 944.00 | | 23 944.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 319.00 | 6 319.00 | | 6 319.00 |
VW VAT | 841.00 | 841.00 | | 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 710.00 | 36 710.00 | | 36 710.00 |
