| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 096.00 | 4 096.00 | | 4 096.00 |
AT Other tangible assets | 666.00 | 455.00 | 210.00 | 666.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 623.00 | | 623.00 | 623.00 |
BJ TOTAL (I) | 5 399.00 | 4 552.00 | 848.00 | 5 399.00 |
BT Goods | | | | |
BX Customers and related accounts | 7 307.00 | 752.00 | 6 555.00 | 7 307.00 |
BZ Other receivables | 405.00 | | 405.00 | 405.00 |
CF Cash and cash equivalents | 19 644.00 | | 19 644.00 | 19 644.00 |
CJ TOTAL (II) | 27 355.00 | 752.00 | 26 603.00 | 27 355.00 |
CO Grand total (0 to V) | 32 754.00 | 5 303.00 | 27 451.00 | 32 754.00 |
| |
| 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 |
DH Retained earnings | -841.00 | -3 021.00 | | -841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 563.00 | 2 180.00 | | 563.00 |
DL TOTAL (I) | 14 723.00 | 14 159.00 | | 14 723.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 112.00 | 5 389.00 | | 6 112.00 |
DX Trade payables and related accounts | 5 018.00 | 5 006.00 | | 5 018.00 |
DY Tax and social security liabilities | 1 599.00 | 2 485.00 | | 1 599.00 |
EA Other liabilities | | 133.00 | | |
EC TOTAL (IV) | 12 729.00 | 13 013.00 | | 12 729.00 |
EE Grand total (I to V) | 27 451.00 | 27 172.00 | | 27 451.00 |
EG Accrued income and payables due within one year | 12 729.00 | 13 013.00 | | 12 729.00 |
EI Including equity loans | 6 112.00 | | | 6 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 055.00 | |
FG Production sold - services | | | 39 015.00 | |
FJ Net sales | | | 41 070.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 41 070.00 | |
FS Purchases of goods (including customs duties) | | | 1 500.00 | |
FT Inventory change (goods) | | | 196.00 | |
FW Other purchases and external expenses | | | 25 623.00 | |
FX Taxes, duties, and similar payments | | | 298.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 210.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 752.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 580.00 | |
GG - OPERATING RESULT (I - II) | | | 12 490.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 490.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 89.00 | | | 89.00 |
HB Exceptional income from capital transactions | | 300.00 | | |
HD Total exceptional income (VII) | 89.00 | 300.00 | | 89.00 |
HE Exceptional expenses on management operations | 16.00 | | | 16.00 |
HF Exceptional expenses on capital transactions | 12 000.00 | 5 300.00 | | 12 000.00 |
HH Total exceptional expenses (VIII) | 12 016.00 | 5 300.00 | | 12 016.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11 927.00 | -5 000.00 | | -11 927.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 159.00 | 51 075.00 | | 41 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 596.00 | 48 895.00 | | 40 596.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 563.00 | 2 180.00 | | 563.00 |
| |
| 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 | 5 399.00 | | | 5 399.00 |
I3 DECREASES Total Financial Fixed Assets | | | 638.00 | |
I4 DECREASES Grand Total | | | 5 399.00 | |
IO DECREASES Total including other intangible assets | | | 4 096.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 666.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 096.00 | | | 4 096.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 666.00 | | | 666.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 638.00 | | | 638.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 341.00 | 210.00 | | 4 341.00 |
PE DEPRECIATION Total including other intangible assets | 4 096.00 | | | 4 096.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 245.00 | 210.00 | | 245.00 |
| |
| 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 | 5 018.00 | 5 018.00 | | 5 018.00 |
8D Social Security and Other Social Organizations | 1 599.00 | 1 599.00 | | 1 599.00 |
UT Other financial assets | 623.00 | | 623.00 | 623.00 |
UX Other trade receivables | 7 307.00 | 7 307.00 | | 7 307.00 |
VI Group and Associates | 6 112.00 | 6 112.00 | | 6 112.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 405.00 | 405.00 | | 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 334.00 | 7 711.00 | 623.00 | 8 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 729.00 | 12 729.00 | | 12 729.00 |
