| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 8 375.00 | 7 784.00 | 591.00 | 8 375.00 |
BJ TOTAL (I) | 8 375.00 | 7 784.00 | 591.00 | 8 375.00 |
BX Customers and related accounts | 22 800.00 | 3 640.00 | 19 160.00 | 22 800.00 |
BZ Other receivables | 7 499.00 | | 7 499.00 | 7 499.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 869.00 | | 869.00 | 869.00 |
CJ TOTAL (II) | 31 169.00 | 3 640.00 | 27 529.00 | 31 169.00 |
CO Grand total (0 to V) | 39 544.00 | 11 424.00 | 28 119.00 | 39 544.00 |
| |
| 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 | 9 600.00 | 9 600.00 | | 9 600.00 |
DH Retained earnings | -2 544.00 | 9.00 | | -2 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 830.00 | -2 553.00 | | -2 830.00 |
DL TOTAL (I) | 5 326.00 | 8 156.00 | | 5 326.00 |
DU Loans and Debts from Credit Institutions (3) | 2 548.00 | 141.00 | | 2 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 000.00 | 15 000.00 | | 15 000.00 |
DX Trade payables and related accounts | 1 446.00 | 645.00 | | 1 446.00 |
DY Tax and social security liabilities | 3 800.00 | 2 271.00 | | 3 800.00 |
EC TOTAL (IV) | 22 794.00 | 18 057.00 | | 22 794.00 |
EE Grand total (I to V) | 28 119.00 | 26 213.00 | | 28 119.00 |
EG Accrued income and payables due within one year | | 18 057.00 | | |
EI Including equity loans | 15 000.00 | | | 15 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 162.00 | | 52 162.00 | 52 162.00 |
FJ Net sales | 52 162.00 | | 52 162.00 | 52 162.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 52 163.00 | |
FW Other purchases and external expenses | | | 51 985.00 | |
FX Taxes, duties, and similar payments | | | 914.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 094.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 54 993.00 | |
GG - OPERATING RESULT (I - II) | | | -2 830.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 830.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 11.00 | | |
HH Total exceptional expenses (VIII) | | 11.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -11.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 163.00 | 64 310.00 | | 52 163.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 993.00 | 66 863.00 | | 54 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 830.00 | -2 553.00 | | -2 830.00 |
| |
| 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 | 8 375.00 | | | 8 375.00 |
I4 DECREASES Grand Total | | | 8 375.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 375.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 375.00 | | | 8 375.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 690.00 | 2 094.00 | | 5 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 690.00 | 2 094.00 | | 5 690.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 640.00 | | | 3 640.00 |
7B Total provisions for depreciation | 3 640.00 | | | 3 640.00 |
7C Grand total | 3 640.00 | | | 3 640.00 |
| |
| 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 | 1 446.00 | 1 446.00 | | 1 446.00 |
UX Other trade receivables | 18 432.00 | 18 432.00 | | 18 432.00 |
VA Doubtful or disputed receivables | 4 368.00 | 4 368.00 | | 4 368.00 |
VB VAT | 107.00 | 107.00 | | 107.00 |
VG Loans with a maturity of up to one year at origin | 2 548.00 | 2 548.00 | | 2 548.00 |
VI Group and Associates | 15 000.00 | 15 000.00 | | 15 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 393.00 | 7 393.00 | | 7 393.00 |
VS Prepaid expenses | 869.00 | 869.00 | | 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 169.00 | 31 169.00 | | 31 169.00 |
VW VAT | 3 800.00 | 3 800.00 | | 3 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 794.00 | 22 794.00 | | 22 794.00 |
