| |
| 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 | 2 165.00 | 2 165.00 | | 2 165.00 |
BH Other financial assets | 185.00 | | 185.00 | 185.00 |
BJ TOTAL (I) | 2 350.00 | 2 165.00 | 185.00 | 2 350.00 |
BX Customers and related accounts | 67 535.00 | | 67 535.00 | 67 535.00 |
BZ Other receivables | 19 283.00 | | 19 283.00 | 19 283.00 |
CH Prepaid expenses | 191.00 | | 191.00 | 191.00 |
CJ TOTAL (II) | 87 009.00 | | 87 009.00 | 87 009.00 |
CO Grand total (0 to V) | 89 359.00 | 2 165.00 | 87 194.00 | 89 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 677.00 | 1 677.00 | | 1 677.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 1 572.00 | 1 572.00 | | 1 572.00 |
DH Retained earnings | 27 025.00 | 21 754.00 | | 27 025.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 092.00 | 5 271.00 | | -2 092.00 |
DL TOTAL (I) | 28 945.00 | 31 036.00 | | 28 945.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 458.00 | 44 453.00 | | 44 458.00 |
DX Trade payables and related accounts | 11 715.00 | 11 703.00 | | 11 715.00 |
DY Tax and social security liabilities | 2 076.00 | 2 078.00 | | 2 076.00 |
EC TOTAL (IV) | 58 249.00 | 58 234.00 | | 58 249.00 |
EE Grand total (I to V) | 87 194.00 | 89 271.00 | | 87 194.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 021.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 71.00 | |
GF Total Operating Expenses (II) | | | 2 092.00 | |
GG - OPERATING RESULT (I - II) | | | -2 092.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 10 202.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 092.00 | 4 931.00 | | 2 092.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 092.00 | 5 271.00 | | -2 092.00 |
| |
| 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 | 2 350.00 | | | 2 350.00 |
I3 DECREASES Total Financial Fixed Assets | | | 185.00 | |
I4 DECREASES Grand Total | | | 2 350.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 165.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 165.00 | | | 2 165.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 185.00 | | | 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 094.00 | 71.00 | | 2 094.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 094.00 | 71.00 | | 2 094.00 |
| |
| 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 | 11 715.00 | 11 715.00 | | 11 715.00 |
8D Social Security and Other Social Organizations | 2 076.00 | 2 076.00 | | 2 076.00 |
UT Other financial assets | 185.00 | | 185.00 | 185.00 |
UX Other trade receivables | 67 535.00 | 67 535.00 | | 67 535.00 |
VI Group and Associates | 44 458.00 | 44 458.00 | | 44 458.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 282.00 | 19 282.00 | | 19 282.00 |
VS Prepaid expenses | 191.00 | 191.00 | | 191.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 87 194.00 | 87 009.00 | 185.00 | 87 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 249.00 | 58 249.00 | | 58 249.00 |
