| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 997.00 | 997.00 | | 997.00 |
AT Other tangible assets | 2 764.00 | 2 369.00 | 395.00 | 2 764.00 |
BH Other financial assets | 309.00 | | 309.00 | 309.00 |
BJ TOTAL (I) | 22 070.00 | 21 366.00 | 704.00 | 22 070.00 |
BX Customers and related accounts | 130 900.00 | | 130 900.00 | 130 900.00 |
BZ Other receivables | 3 080.00 | | 3 080.00 | 3 080.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 133 980.00 | | 133 980.00 | 133 980.00 |
CO Grand total (0 to V) | 156 050.00 | 21 366.00 | 134 684.00 | 156 050.00 |
CU Other investments | 18 000.00 | 18 000.00 | | 18 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 34 020.00 | 34 020.00 | | 34 020.00 |
DH Retained earnings | -95 461.00 | -91 735.00 | | -95 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 885.00 | -3 727.00 | | -1 885.00 |
DL TOTAL (I) | -63 326.00 | -61 441.00 | | -63 326.00 |
DU Loans and Debts from Credit Institutions (3) | 19 133.00 | 27 193.00 | | 19 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 162.00 | 73 988.00 | | 95 162.00 |
DX Trade payables and related accounts | 16 127.00 | 10 550.00 | | 16 127.00 |
DY Tax and social security liabilities | 67 589.00 | 46 761.00 | | 67 589.00 |
EC TOTAL (IV) | 198 010.00 | 158 492.00 | | 198 010.00 |
EE Grand total (I to V) | 134 684.00 | 97 051.00 | | 134 684.00 |
EG Accrued income and payables due within one year | 179 528.00 | 131 299.00 | | 179 528.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 651.00 | | | 651.00 |
EI Including equity loans | 95 162.00 | | | 95 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 95 000.00 | |
FJ Net sales | | | 95 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 268.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 97 273.00 | |
FW Other purchases and external expenses | | | 13 368.00 | |
FX Taxes, duties, and similar payments | | | 680.00 | |
FY Salaries and Wages | | | 61 255.00 | |
FZ Social Security Contributions | | | 20 790.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 407.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 96 498.00 | |
GG - OPERATING RESULT (I - II) | | | 775.00 | |
GR Interest and similar expenses | | | 623.00 | |
GU Total financial expenses (VI) | | | 623.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 152.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 037.00 | 100.00 | | 2 037.00 |
HH Total exceptional expenses (VIII) | 2 037.00 | 100.00 | | 2 037.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 037.00 | -100.00 | | -2 037.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 273.00 | 76 312.00 | | 97 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 158.00 | 80 039.00 | | 99 158.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 885.00 | -3 727.00 | | -1 885.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 959.00 | 407.00 | | 20 959.00 |
PE DEPRECIATION Total including other intangible assets | 997.00 | | | 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 963.00 | 407.00 | | 19 963.00 |
| |
| 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 | 16 127.00 | 16 127.00 | | 16 127.00 |
8K Other liabilities (including liabilities related to repo transactions) | 95 162.00 | 95 162.00 | | 95 162.00 |
UT Other financial assets | 309.00 | | 309.00 | 309.00 |
UX Other trade receivables | 130 900.00 | 130 900.00 | | 130 900.00 |
VG Loans with a maturity of up to one year at origin | 651.00 | 651.00 | | 651.00 |
VH Loans with a maturity of more than one year at origin | 18 482.00 | | | 18 482.00 |
VK Loans repaid during the year | 8 711.00 | | | 8 711.00 |
VQ Other Taxes, Duties, and Similar Debts | 67 589.00 | 67 589.00 | | 67 589.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 080.00 | 3 080.00 | | 3 080.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 289.00 | 133 980.00 | 309.00 | 134 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 010.00 | 179 528.00 | | 198 010.00 |
