| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 500.00 | | 12 500.00 | 12 500.00 |
BH Other financial assets | 1 140.00 | | 1 140.00 | 1 140.00 |
BJ TOTAL (I) | 13 642.00 | | 13 642.00 | 13 642.00 |
BX Customers and related accounts | 7 167.00 | | 7 167.00 | 7 167.00 |
BZ Other receivables | 4 490.00 | | 4 490.00 | 4 490.00 |
CJ TOTAL (II) | 11 657.00 | | 11 657.00 | 11 657.00 |
CO Grand total (0 to V) | 25 299.00 | | 25 299.00 | 25 299.00 |
CU Other investments | 2.00 | | 2.00 | 2.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 034.00 | | | -22 034.00 |
DL TOTAL (I) | -21 534.00 | | | -21 534.00 |
DU Loans and Debts from Credit Institutions (3) | 40 211.00 | | | 40 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 129.00 | | | 4 129.00 |
DX Trade payables and related accounts | 1 398.00 | | | 1 398.00 |
DY Tax and social security liabilities | 1 093.00 | | | 1 093.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 46 833.00 | | | 46 833.00 |
EE Grand total (I to V) | 25 299.00 | | | 25 299.00 |
EG Accrued income and payables due within one year | 16 434.00 | | | 16 434.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 869.00 | | 15 869.00 | 15 869.00 |
FJ Net sales | 15 869.00 | | 15 869.00 | 15 869.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 779.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 17 650.00 | |
FW Other purchases and external expenses | | | 30 341.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
FY Salaries and Wages | | | 5 547.00 | |
FZ Social Security Contributions | | | 1 972.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 38 489.00 | |
GG - OPERATING RESULT (I - II) | | | -20 840.00 | |
GR Interest and similar expenses | | | 1 194.00 | |
GU Total financial expenses (VI) | | | 1 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 650.00 | | | 17 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 684.00 | | | 39 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 034.00 | | | -22 034.00 |
| |
| 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 | | | 13 642.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 142.00 | |
I4 DECREASES Grand Total | | | 13 642.00 | |
IO DECREASES Total including other intangible assets | | | 12 500.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 12 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 142.00 | |
| |
| 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 | 1 398.00 | 1 398.00 | | 1 398.00 |
8C Staff and Related Accounts | 584.00 | 584.00 | | 584.00 |
8D Social Security and Other Social Organizations | 470.00 | 470.00 | | 470.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2.00 | 2.00 | | 2.00 |
UT Other financial assets | 1 140.00 | 1 140.00 | | 1 140.00 |
UX Other trade receivables | 7 167.00 | 7 167.00 | | 7 167.00 |
VB VAT | 2 129.00 | 2 129.00 | | 2 129.00 |
VG Loans with a maturity of up to one year at origin | 2 217.00 | 2 217.00 | | 2 217.00 |
VH Loans with a maturity of more than one year at origin | 37 994.00 | 7 594.00 | 30 400.00 | 37 994.00 |
VI Group and Associates | 4 129.00 | 4 129.00 | | 4 129.00 |
VJ Loans taken out during the year | 41 100.00 | | | 41 100.00 |
VK Loans repaid during the year | 15 106.00 | | | 15 106.00 |
VP Miscellaneous | 2 361.00 | 2 361.00 | | 2 361.00 |
VQ Other Taxes, Duties, and Similar Debts | 39.00 | 39.00 | | 39.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 797.00 | 12 797.00 | | 12 797.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 833.00 | 16 434.00 | 30 400.00 | 46 833.00 |
