| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 927.00 | 1 927.00 | | 1 927.00 |
AT Other tangible assets | 7 795.00 | 7 795.00 | | 7 795.00 |
BH Other financial assets | 174.00 | | 174.00 | 174.00 |
BJ TOTAL (I) | 9 896.00 | 9 722.00 | 174.00 | 9 896.00 |
BX Customers and related accounts | 1 209.00 | | 1 209.00 | 1 209.00 |
BZ Other receivables | 13 237.00 | | 13 237.00 | 13 237.00 |
CF Cash and cash equivalents | 7 184.00 | | 7 184.00 | 7 184.00 |
CH Prepaid expenses | 457.00 | | 457.00 | 457.00 |
CJ TOTAL (II) | 22 088.00 | | 22 088.00 | 22 088.00 |
CO Grand total (0 to V) | 31 984.00 | 9 722.00 | 22 262.00 | 31 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 26 370.00 | 26 370.00 | | 26 370.00 |
DH Retained earnings | -18 681.00 | -23 571.00 | | -18 681.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 537.00 | 4 889.00 | | -12 537.00 |
DL TOTAL (I) | 6 152.00 | 18 689.00 | | 6 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 339.00 | 413.00 | | 339.00 |
DX Trade payables and related accounts | 3 227.00 | 3 846.00 | | 3 227.00 |
DY Tax and social security liabilities | 12 544.00 | 15 654.00 | | 12 544.00 |
EA Other liabilities | | 121.00 | | |
EC TOTAL (IV) | 16 109.00 | 20 033.00 | | 16 109.00 |
EE Grand total (I to V) | 22 262.00 | 38 722.00 | | 22 262.00 |
EG Accrued income and payables due within one year | 16 109.00 | 20 033.00 | | 16 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 040.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 042.00 | |
FW Other purchases and external expenses | | | 12 811.00 | |
FX Taxes, duties, and similar payments | | | 657.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 468.00 | |
GG - OPERATING RESULT (I - II) | | | -12 426.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 426.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 929.00 | 325.00 | | 929.00 |
HD Total exceptional income (VII) | 929.00 | 325.00 | | 929.00 |
HE Exceptional expenses on management operations | 1 040.00 | 5 657.00 | | 1 040.00 |
HH Total exceptional expenses (VIII) | 1 040.00 | 5 657.00 | | 1 040.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | -5 333.00 | | -111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 971.00 | 85 018.00 | | 1 971.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 508.00 | 80 129.00 | | 14 508.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 537.00 | 4 889.00 | | -12 537.00 |
| |
| 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 | 10 096.00 | | | 10 096.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 200.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 200.00 | 174.00 | |
I4 DECREASES Grand Total | | 200.00 | 9 896.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 722.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 722.00 | | | 9 722.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 374.00 | | | 374.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 723.00 | | | 9 723.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 723.00 | | | 9 723.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 1 040.00 | | 1 040.00 | 1 040.00 |
7B Total provisions for depreciation | 1 040.00 | | 1 040.00 | 1 040.00 |
7C Grand total | 1 040.00 | | 1 040.00 | 1 040.00 |
UE of which provisions and reversals: - Operating | | | 1 040.00 | |
| |
| 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 | 3 227.00 | 3 227.00 | | 3 227.00 |
UT Other financial assets | 174.00 | 174.00 | | 174.00 |
UX Other trade receivables | 1 209.00 | 1 209.00 | | 1 209.00 |
UY Staff and related accounts | 1 784.00 | 1 784.00 | | 1 784.00 |
VB VAT | 11 452.00 | 11 452.00 | | 11 452.00 |
VI Group and Associates | 339.00 | 339.00 | | 339.00 |
VS Prepaid expenses | 457.00 | 457.00 | | 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 076.00 | 15 076.00 | | 15 076.00 |
VW VAT | 12 544.00 | 12 544.00 | | 12 544.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 110.00 | 16 110.00 | | 16 110.00 |
