| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 516.00 | | 516.00 | 516.00 |
BH Other financial assets | 38.00 | | 38.00 | 38.00 |
BJ TOTAL (I) | 554.00 | | 554.00 | 554.00 |
BX Customers and related accounts | 78 097.00 | 65 158.00 | 12 939.00 | 78 097.00 |
BZ Other receivables | 412.00 | | 412.00 | 412.00 |
CF Cash and cash equivalents | 962.00 | | 962.00 | 962.00 |
CJ TOTAL (II) | 79 471.00 | 65 158.00 | 14 313.00 | 79 471.00 |
CO Grand total (0 to V) | 80 025.00 | 65 158.00 | 14 867.00 | 80 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 63 312.00 | | | 63 312.00 |
DB Share, merger, contribution premiums, etc. | 9 863.00 | | | 9 863.00 |
DH Retained earnings | -63 154.00 | | | -63 154.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 180.00 | | | 180.00 |
DL TOTAL (I) | 10 201.00 | | | 10 201.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DY Tax and social security liabilities | 3 624.00 | | | 3 624.00 |
EC TOTAL (IV) | 4 666.00 | | | 4 666.00 |
EE Grand total (I to V) | 14 867.00 | | | 14 867.00 |
EG Accrued income and payables due within one year | 3 624.00 | | | 3 624.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 42.00 | | | 42.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6 000.00 | |
FR Total operating income (I) | | | 6 000.00 | |
FW Other purchases and external expenses | | | 724.00 | |
FX Taxes, duties, and similar payments | | | -69.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 167.00 | |
GF Total Operating Expenses (II) | | | 5 821.00 | |
GG - OPERATING RESULT (I - II) | | | 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 6 000.00 | | | 6 000.00 |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 001.00 | | | 6 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 821.00 | | | 5 821.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 180.00 | | | 180.00 |
| |
| 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 | 554.00 | | | 554.00 |
I3 DECREASES Total Financial Fixed Assets | | | 38.00 | |
I4 DECREASES Grand Total | | | 554.00 | |
IO DECREASES Total including other intangible assets | | | 516.00 | |
KD ACQUISITIONS Total including other intangible assets | 516.00 | | | 516.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 38.00 | | | 38.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 59 991.00 | 5 167.00 | | 59 991.00 |
7B Total provisions for depreciation | 59 991.00 | 5 167.00 | | 59 991.00 |
7C Grand total | 59 991.00 | 5 167.00 | | 59 991.00 |
| |
| 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 | 1 000.00 | | 1 000.00 | 1 000.00 |
UT Other financial assets | 38.00 | | 38.00 | 38.00 |
VA Doubtful or disputed receivables | 78 097.00 | | 78 097.00 | 78 097.00 |
VH Loans with a maturity of more than one year at origin | 42.00 | | 42.00 | 42.00 |
VM Income taxes | 412.00 | 412.00 | | 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 548.00 | 412.00 | 78 136.00 | 78 548.00 |
VW VAT | 3 624.00 | 3 624.00 | | 3 624.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 666.00 | 3 624.00 | 1 042.00 | 4 666.00 |
