| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 668.00 | 668.00 | | 668.00 |
BD Other fixed assets | 14.00 | | 14.00 | 14.00 |
BJ TOTAL (I) | 591 298.00 | 28 328.00 | 562 970.00 | 591 298.00 |
BX Customers and related accounts | 15 264.00 | | 15 264.00 | 15 264.00 |
BZ Other receivables | 8 689.00 | 3 391.00 | 5 298.00 | 8 689.00 |
CF Cash and cash equivalents | 7 478.00 | | 7 478.00 | 7 478.00 |
CH Prepaid expenses | 2 011.00 | | 2 011.00 | 2 011.00 |
CJ TOTAL (II) | 33 442.00 | 3 391.00 | 30 051.00 | 33 442.00 |
CO Grand total (0 to V) | 624 740.00 | 31 719.00 | 593 021.00 | 624 740.00 |
CU Other investments | 590 616.00 | 27 660.00 | 562 956.00 | 590 616.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 386 162.00 | 375 564.00 | | 386 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 151.00 | 10 597.00 | | -26 151.00 |
DK Regulated provisions | 14 018.00 | 14 018.00 | | 14 018.00 |
DL TOTAL (I) | 390 529.00 | 416 680.00 | | 390 529.00 |
DU Loans and Debts from Credit Institutions (3) | 115 482.00 | 146 613.00 | | 115 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 727.00 | 59 902.00 | | 62 727.00 |
DX Trade payables and related accounts | 2 038.00 | 1 391.00 | | 2 038.00 |
DY Tax and social security liabilities | 22 245.00 | 11 876.00 | | 22 245.00 |
EC TOTAL (IV) | 202 492.00 | 219 782.00 | | 202 492.00 |
EE Grand total (I to V) | 593 021.00 | 636 462.00 | | 593 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 720.00 | | 78 720.00 | 78 720.00 |
FJ Net sales | 78 720.00 | | 78 720.00 | 78 720.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 380.00 | |
FR Total operating income (I) | | | 83 100.00 | |
FW Other purchases and external expenses | | | 27 196.00 | |
FX Taxes, duties, and similar payments | | | 4 411.00 | |
FY Salaries and Wages | | | 38 858.00 | |
FZ Social Security Contributions | | | 10 272.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 391.00 | |
GF Total Operating Expenses (II) | | | 84 129.00 | |
GG - OPERATING RESULT (I - II) | | | -1 028.00 | |
GQ Financial allocations to depreciation and provisions | | | 27 660.00 | |
GR Interest and similar expenses | | | 2 352.00 | |
GU Total financial expenses (VI) | | | 30 012.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 196.00 | | | 196.00 |
HH Total exceptional expenses (VIII) | 196.00 | | | 196.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -196.00 | | | -196.00 |
HK Income tax | -5 085.00 | -1 671.00 | | -5 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 101.00 | 78 720.00 | | 83 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 252.00 | 68 123.00 | | 109 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 151.00 | 10 597.00 | | -26 151.00 |
HP References: Equipment leasing | 4 356.00 | 4 356.00 | | 4 356.00 |
