| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 634.00 | 8 817.00 | 8 817.00 | 17 634.00 |
BJ TOTAL (I) | 32 414.00 | 8 817.00 | 23 597.00 | 32 414.00 |
BZ Other receivables | 2 357.00 | | 2 357.00 | 2 357.00 |
CF Cash and cash equivalents | 13 255.00 | | 13 255.00 | 13 255.00 |
CJ TOTAL (II) | 15 612.00 | | 15 612.00 | 15 612.00 |
CO Grand total (0 to V) | 48 026.00 | 8 817.00 | 39 209.00 | 48 026.00 |
CU Other investments | 14 780.00 | | 14 780.00 | 14 780.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | | | 3 811.00 |
DH Retained earnings | 14 717.00 | | | 14 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -57 310.00 | | | -57 310.00 |
DL TOTAL (I) | -670.00 | | | -670.00 |
DQ Provisions for Expenses | 4 000.00 | | | 4 000.00 |
DR TOTAL (IV) | 4 000.00 | | | 4 000.00 |
DX Trade payables and related accounts | 13 734.00 | | | 13 734.00 |
DY Tax and social security liabilities | 7 300.00 | | | 7 300.00 |
EA Other liabilities | 14 845.00 | | | 14 845.00 |
EC TOTAL (IV) | 35 879.00 | | | 35 879.00 |
EE Grand total (I to V) | 39 209.00 | | | 39 209.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 000.00 | | 29 000.00 | 29 000.00 |
FJ Net sales | 29 000.00 | | 29 000.00 | 29 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 950.00 | |
FR Total operating income (I) | | | 32 950.00 | |
FW Other purchases and external expenses | | | 37 090.00 | |
FX Taxes, duties, and similar payments | | | 1 456.00 | |
FY Salaries and Wages | | | 28 994.00 | |
FZ Social Security Contributions | | | 12 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 409.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 000.00 | |
GE Other Expenses | | | 1 695.00 | |
GF Total Operating Expenses (II) | | | 90 144.00 | |
GG - OPERATING RESULT (I - II) | | | -57 194.00 | |
GR Interest and similar expenses | | | 117.00 | |
GU Total financial expenses (VI) | | | 117.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -117.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -57 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 951.00 | | | 32 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 261.00 | | | 90 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -57 310.00 | | | -57 310.00 |
| |
| 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 | 32 414.00 | | | 32 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 780.00 | |
I4 DECREASES Grand Total | | | 32 414.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 634.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 634.00 | | | 17 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 780.00 | | | 14 780.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 408.00 | 4 409.00 | | 4 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 408.00 | 4 409.00 | | 4 408.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 3 950.00 | 4 000.00 | 3 950.00 | 3 950.00 |
5Z Total provisions for risks and expenses | 3 950.00 | 4 000.00 | 3 950.00 | 3 950.00 |
7C Grand total | 3 950.00 | 4 000.00 | 3 950.00 | 3 950.00 |
UE of which provisions and reversals: - Operating | | 4 000.00 | 3 950.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 53.00 | 53.00 | | 53.00 |
8B Suppliers and Related Accounts | 13 734.00 | 13 734.00 | | 13 734.00 |
8D Social Security and Other Social Organizations | 4 965.00 | 4 965.00 | | 4 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5.00 | 5.00 | | 5.00 |
VB VAT | 2 357.00 | 2 357.00 | | 2 357.00 |
VI Group and Associates | 14 787.00 | 14 787.00 | | 14 787.00 |
VQ Other Taxes, Duties, and Similar Debts | 377.00 | 377.00 | | 377.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 357.00 | 2 357.00 | | 2 357.00 |
VW VAT | 1 958.00 | 1 958.00 | | 1 958.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 879.00 | 35 879.00 | | 35 879.00 |
