| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 4 456.00 | 1 035.00 | 3 421.00 | 4 456.00 |
AT Other tangible assets | 13 722.00 | 12 824.00 | 898.00 | 13 722.00 |
BH Other financial assets | 708.00 | | 708.00 | 708.00 |
BJ TOTAL (I) | 18 886.00 | 13 859.00 | 5 027.00 | 18 886.00 |
BX Customers and related accounts | 7 576.00 | | 7 576.00 | 7 576.00 |
BZ Other receivables | 8 572.00 | | 8 572.00 | 8 572.00 |
CF Cash and cash equivalents | 2 983.00 | | 2 983.00 | 2 983.00 |
CJ TOTAL (II) | 19 131.00 | | 19 131.00 | 19 131.00 |
CO Grand total (0 to V) | 38 016.00 | 13 859.00 | 24 158.00 | 38 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 600.00 | 3 600.00 | | 3 600.00 |
DD Legal reserve (1) | 360.00 | 360.00 | | 360.00 |
DG Other reserves | 19 724.00 | 19 724.00 | | 19 724.00 |
DH Retained earnings | 2 419.00 | | | 2 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 490.00 | 2 419.00 | | -21 490.00 |
DL TOTAL (I) | 4 613.00 | 26 103.00 | | 4 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 184.00 | 6 313.00 | | 184.00 |
DW Advances and down payments received on current orders | | 1 029.00 | | |
DX Trade payables and related accounts | | 1 047.00 | | |
DY Tax and social security liabilities | 7 124.00 | 5 420.00 | | 7 124.00 |
EA Other liabilities | 12 238.00 | 9 662.00 | | 12 238.00 |
EC TOTAL (IV) | 19 545.00 | 23 472.00 | | 19 545.00 |
EE Grand total (I to V) | 24 158.00 | 49 575.00 | | 24 158.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 446.00 | 129 931.00 | 186 377.00 | 56 446.00 |
FJ Net sales | 56 446.00 | 129 931.00 | 186 377.00 | 56 446.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 186 378.00 | |
FU Purchases of raw materials and other supplies | | | 2 351.00 | |
FW Other purchases and external expenses | | | 203 583.00 | |
FX Taxes, duties, and similar payments | | | 903.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 040.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 207 879.00 | |
GG - OPERATING RESULT (I - II) | | | -21 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10.00 | |
GP Total financial income (V) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 22.00 | | |
HH Total exceptional expenses (VIII) | | 22.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -22.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 186 388.00 | 220 417.00 | | 186 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 879.00 | 217 999.00 | | 207 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 490.00 | 2 419.00 | | -21 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 819.00 | 1 040.00 | | 12 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 819.00 | 1 040.00 | | 12 819.00 |
| |
| 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 | 184.00 | 184.00 | | 184.00 |
8D Social Security and Other Social Organizations | 7 124.00 | 7 124.00 | | 7 124.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 238.00 | 12 238.00 | | 12 238.00 |
UT Other financial assets | 708.00 | | 708.00 | 708.00 |
VS Prepaid expenses | 16 148.00 | 16 148.00 | | 16 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 855.00 | 16 148.00 | 708.00 | 16 855.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 545.00 | 19 545.00 | | 19 545.00 |
