| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 317.00 | 16 315.00 | 14 003.00 | 30 317.00 |
BJ TOTAL (I) | 30 317.00 | 16 315.00 | 14 003.00 | 30 317.00 |
BZ Other receivables | 3 823.00 | | 3 823.00 | 3 823.00 |
CF Cash and cash equivalents | 283.00 | | 283.00 | 283.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 106.00 | | 4 106.00 | 4 106.00 |
CO Grand total (0 to V) | 34 424.00 | 16 315.00 | 18 109.00 | 34 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 4 956.00 | 3 897.00 | | 4 956.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 017.00 | 1 059.00 | | -2 017.00 |
DL TOTAL (I) | 3 488.00 | 5 506.00 | | 3 488.00 |
DU Loans and Debts from Credit Institutions (3) | 7 984.00 | 4 414.00 | | 7 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 797.00 | 1 971.00 | | 797.00 |
DX Trade payables and related accounts | 1 152.00 | 3 021.00 | | 1 152.00 |
DY Tax and social security liabilities | 4 688.00 | 5 540.00 | | 4 688.00 |
EC TOTAL (IV) | 14 621.00 | 14 945.00 | | 14 621.00 |
EE Grand total (I to V) | 18 109.00 | 20 451.00 | | 18 109.00 |
EG Accrued income and payables due within one year | 14 621.00 | 10 732.00 | | 14 621.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 165.00 | 200.00 | | 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 22 056.00 | |
FJ Net sales | | | 22 056.00 | |
FO Operating subsidies | | | 17 751.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 39 811.00 | |
FW Other purchases and external expenses | | | 25 071.00 | |
FX Taxes, duties, and similar payments | | | 671.00 | |
FY Salaries and Wages | | | 8 658.00 | |
FZ Social Security Contributions | | | 3 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 888.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 41 647.00 | |
GG - OPERATING RESULT (I - II) | | | -1 836.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 855.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 162.00 | 498.00 | | 162.00 |
HH Total exceptional expenses (VIII) | 162.00 | 498.00 | | 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -162.00 | -498.00 | | -162.00 |
HK Income tax | | 275.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 811.00 | 51 289.00 | | 39 811.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 829.00 | 50 230.00 | | 41 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 017.00 | 1 059.00 | | -2 017.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 426.00 | 3 888.00 | | 12 426.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 426.00 | 3 888.00 | | 12 426.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2.00 | 2.00 | | 2.00 |
8B Suppliers and Related Accounts | 1 152.00 | 1 152.00 | | 1 152.00 |
8D Social Security and Other Social Organizations | 4 688.00 | 4 688.00 | | 4 688.00 |
8K Other liabilities (including liabilities related to repo transactions) | 795.00 | 795.00 | | 795.00 |
VG Loans with a maturity of up to one year at origin | 165.00 | 165.00 | | 165.00 |
VH Loans with a maturity of more than one year at origin | 7 818.00 | 7 818.00 | | 7 818.00 |
VJ Loans taken out during the year | 6 000.00 | | | 6 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 823.00 | 3 823.00 | | 3 823.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 823.00 | 3 823.00 | | 3 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 621.00 | 14 621.00 | | 14 621.00 |
