| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 15 473.00 | 3 871.00 | 11 601.00 | 15 473.00 |
AR Technical installations, industrial equipment and tools | 1 127.00 | 1 127.00 | | 1 127.00 |
AT Other tangible assets | 4 726.00 | 4 726.00 | | 4 726.00 |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 21 402.00 | 9 725.00 | 11 678.00 | 21 402.00 |
BX Customers and related accounts | 1 608.00 | | 1 608.00 | 1 608.00 |
BZ Other receivables | 34 506.00 | | 34 506.00 | 34 506.00 |
CF Cash and cash equivalents | 8 936.00 | | 8 936.00 | 8 936.00 |
CJ TOTAL (II) | 45 050.00 | | 45 050.00 | 45 050.00 |
CO Grand total (0 to V) | 66 452.00 | 9 725.00 | 56 728.00 | 66 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 122.00 | | | 122.00 |
DH Retained earnings | 44 199.00 | | | 44 199.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 304.00 | | | 304.00 |
DL TOTAL (I) | 52 875.00 | | | 52 875.00 |
DX Trade payables and related accounts | 63.00 | | | 63.00 |
DY Tax and social security liabilities | 3 790.00 | | | 3 790.00 |
EC TOTAL (IV) | 3 852.00 | | | 3 852.00 |
EE Grand total (I to V) | 56 728.00 | | | 56 728.00 |
EG Accrued income and payables due within one year | 3 852.00 | | | 3 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 242.00 | | 16 242.00 | 16 242.00 |
FJ Net sales | 16 242.00 | | 16 242.00 | 16 242.00 |
FR Total operating income (I) | | | 16 242.00 | |
FU Purchases of raw materials and other supplies | | | 5 480.00 | |
FW Other purchases and external expenses | | | 4 230.00 | |
FX Taxes, duties, and similar payments | | | 276.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 132.00 | |
GF Total Operating Expenses (II) | | | 12 118.00 | |
GG - OPERATING RESULT (I - II) | | | 4 124.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -15.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3 189.00 | | | 3 189.00 |
HH Total exceptional expenses (VIII) | 3 189.00 | | | 3 189.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 189.00 | | | -3 189.00 |
HK Income tax | 616.00 | | | 616.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 242.00 | | | 16 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 938.00 | | | 15 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 304.00 | | | 304.00 |
| |
| 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 | 21 402.00 | | | 21 402.00 |
I3 DECREASES Total Financial Fixed Assets | | | 76.00 | |
I4 DECREASES Grand Total | | | 21 402.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 326.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 326.00 | | | 21 326.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 76.00 | | | 76.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 592.00 | 2 132.00 | | 7 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 592.00 | 2 132.00 | | 7 592.00 |
| |
| 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 | 63.00 | 63.00 | | 63.00 |
8E Income Taxes | 616.00 | 616.00 | | 616.00 |
UT Other financial assets | 76.00 | 76.00 | | 76.00 |
UX Other trade receivables | 1 608.00 | 1 608.00 | | 1 608.00 |
VB VAT | 2 717.00 | 2 717.00 | | 2 717.00 |
VC Group and associates | 31 722.00 | 31 722.00 | | 31 722.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68.00 | 68.00 | | 68.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 191.00 | 36 191.00 | | 36 191.00 |
VW VAT | 3 174.00 | 3 174.00 | | 3 174.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 853.00 | 3 853.00 | | 3 853.00 |
