| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 91.00 | 91.00 | | 91.00 |
AT Other tangible assets | 1 630.00 | 1 630.00 | | 1 630.00 |
BJ TOTAL (I) | 1 721.00 | 1 721.00 | | 1 721.00 |
BX Customers and related accounts | 9 145.00 | | 9 145.00 | 9 145.00 |
BZ Other receivables | 24 337.00 | | 24 337.00 | 24 337.00 |
CJ TOTAL (II) | 33 482.00 | | 33 482.00 | 33 482.00 |
CO Grand total (0 to V) | 35 203.00 | 1 721.00 | 33 482.00 | 35 203.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 7 499.00 | 5 694.00 | | 7 499.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 653.00 | 1 805.00 | | 5 653.00 |
DL TOTAL (I) | 16 452.00 | 10 799.00 | | 16 452.00 |
DU Loans and Debts from Credit Institutions (3) | 2 677.00 | 1 450.00 | | 2 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 435.00 | 13 457.00 | | 9 435.00 |
DX Trade payables and related accounts | 3 836.00 | 2 256.00 | | 3 836.00 |
DY Tax and social security liabilities | 1 083.00 | 832.00 | | 1 083.00 |
EC TOTAL (IV) | 17 031.00 | 17 994.00 | | 17 031.00 |
EE Grand total (I to V) | 33 482.00 | 28 793.00 | | 33 482.00 |
EG Accrued income and payables due within one year | 17 031.00 | 17 994.00 | | 17 031.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 829.00 | | 21 829.00 | 21 829.00 |
FJ Net sales | 21 829.00 | | 21 829.00 | 21 829.00 |
FR Total operating income (I) | | | 21 829.00 | |
FW Other purchases and external expenses | | | 15 710.00 | |
FX Taxes, duties, and similar payments | | | 321.00 | |
GF Total Operating Expenses (II) | | | 16 031.00 | |
GG - OPERATING RESULT (I - II) | | | 5 798.00 | |
GR Interest and similar expenses | | | 145.00 | |
GU Total financial expenses (VI) | | | 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 829.00 | 21 616.00 | | 21 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 176.00 | 19 811.00 | | 16 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 653.00 | 1 805.00 | | 5 653.00 |
| |
| 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 | 1 721.00 | | | 1 721.00 |
I4 DECREASES Grand Total | | | 1 721.00 | |
IO DECREASES Total including other intangible assets | | | 91.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 630.00 | |
KD ACQUISITIONS Total including other intangible assets | 91.00 | | | 91.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 630.00 | | | 1 630.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 721.00 | | | 1 721.00 |
PE DEPRECIATION Total including other intangible assets | 91.00 | | | 91.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 630.00 | | | 1 630.00 |
| |
| 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 | 3 836.00 | 3 836.00 | | 3 836.00 |
UX Other trade receivables | 9 145.00 | 9 145.00 | | 9 145.00 |
VB VAT | 496.00 | 496.00 | | 496.00 |
VG Loans with a maturity of up to one year at origin | 2 677.00 | 2 677.00 | | 2 677.00 |
VI Group and Associates | 9 435.00 | 9 435.00 | | 9 435.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 841.00 | 23 841.00 | | 23 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 482.00 | 33 482.00 | | 33 482.00 |
VW VAT | 1 083.00 | 1 083.00 | | 1 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 031.00 | 17 031.00 | | 17 031.00 |
