| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 623.00 | 623.00 | | 623.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 68 643.00 | 68 623.00 | 20.00 | 68 643.00 |
BX Customers and related accounts | 4 080.00 | 3 400.00 | 680.00 | 4 080.00 |
BZ Other receivables | 11 961.00 | | 11 961.00 | 11 961.00 |
CF Cash and cash equivalents | 36 474.00 | | 36 474.00 | 36 474.00 |
CJ TOTAL (II) | 52 515.00 | 3 400.00 | 49 115.00 | 52 515.00 |
CO Grand total (0 to V) | 121 158.00 | 72 023.00 | 49 135.00 | 121 158.00 |
CP Shares due in less than one year | 20.00 | | | 20.00 |
CU Other investments | 68 000.00 | 68 000.00 | | 68 000.00 |
| |
| 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 |
DH Retained earnings | 42 104.00 | 43 940.00 | | 42 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 032.00 | 4 164.00 | | -25 032.00 |
DL TOTAL (I) | 33 573.00 | 64 604.00 | | 33 573.00 |
DU Loans and Debts from Credit Institutions (3) | 82.00 | 81.00 | | 82.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 833.00 | 15 833.00 | | 10 833.00 |
DX Trade payables and related accounts | 2 884.00 | 2 883.00 | | 2 884.00 |
DY Tax and social security liabilities | 1 763.00 | 1 853.00 | | 1 763.00 |
EC TOTAL (IV) | 15 562.00 | 20 650.00 | | 15 562.00 |
EE Grand total (I to V) | 49 135.00 | 85 255.00 | | 49 135.00 |
EG Accrued income and payables due within one year | 15 562.00 | 20 650.00 | | 15 562.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 700.00 | | 32 700.00 | 32 700.00 |
FJ Net sales | 32 700.00 | | 32 700.00 | 32 700.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 32 705.00 | |
FW Other purchases and external expenses | | | 16 024.00 | |
FX Taxes, duties, and similar payments | | | 286.00 | |
FZ Social Security Contributions | | | 5 675.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 985.00 | |
GG - OPERATING RESULT (I - II) | | | 10 720.00 | |
GQ Financial allocations to depreciation and provisions | | | 34 000.00 | |
GU Total financial expenses (VI) | | | 34 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -23 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 169.00 | | | 169.00 |
HH Total exceptional expenses (VIII) | 169.00 | | | 169.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -169.00 | | | -169.00 |
HK Income tax | 1 583.00 | 735.00 | | 1 583.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 705.00 | 27 206.00 | | 32 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 737.00 | 23 042.00 | | 57 737.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 032.00 | 4 164.00 | | -25 032.00 |
HP References: Equipment leasing | 5 072.00 | 5 072.00 | | 5 072.00 |
| |
| 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 | 68 643.00 | | | 68 643.00 |
I3 DECREASES Total Financial Fixed Assets | | | 68 020.00 | |
I4 DECREASES Grand Total | | | 68 643.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 623.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 623.00 | | | 623.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 68 020.00 | | | 68 020.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 623.00 | | | 623.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 623.00 | | | 623.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 400.00 | | | 3 400.00 |
7B Total provisions for depreciation | 37 400.00 | 34 000.00 | | 37 400.00 |
7C Grand total | 37 400.00 | 34 000.00 | | 37 400.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 34 000.00 | | |
| |
| 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 | 2 884.00 | 2 884.00 | | 2 884.00 |
UT Other financial assets | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 4 080.00 | 4 080.00 | | 4 080.00 |
VB VAT | 458.00 | 458.00 | | 458.00 |
VC Group and associates | 10 833.00 | 10 833.00 | | 10 833.00 |
VG Loans with a maturity of up to one year at origin | 82.00 | 82.00 | | 82.00 |
VI Group and Associates | 10 833.00 | 10 833.00 | | 10 833.00 |
VM Income taxes | 669.00 | 669.00 | | 669.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 061.00 | 16 061.00 | | 16 061.00 |
VW VAT | 1 763.00 | 1 763.00 | | 1 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 562.00 | 15 562.00 | | 15 562.00 |
