| |
| 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 | 5 200.00 | 5 200.00 | | 5 200.00 |
AT Other tangible assets | 990.00 | 990.00 | | 990.00 |
BH Other financial assets | 8 605.00 | | 8 605.00 | 8 605.00 |
BJ TOTAL (I) | 14 795.00 | 6 190.00 | 8 605.00 | 14 795.00 |
BT Goods | 500.00 | 250.00 | 250.00 | 500.00 |
BX Customers and related accounts | 40 247.00 | | 40 247.00 | 40 247.00 |
BZ Other receivables | 6 385.00 | | 6 385.00 | 6 385.00 |
CF Cash and cash equivalents | 1 753.00 | | 1 753.00 | 1 753.00 |
CJ TOTAL (II) | 48 885.00 | 250.00 | 48 635.00 | 48 885.00 |
CO Grand total (0 to V) | 63 680.00 | 6 440.00 | 57 240.00 | 63 680.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -183 465.00 | -271 411.00 | | -183 465.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 140.00 | 87 946.00 | | 38 140.00 |
DL TOTAL (I) | -125 326.00 | -163 465.00 | | -125 326.00 |
DU Loans and Debts from Credit Institutions (3) | 208.00 | 183.00 | | 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128 650.00 | 164 360.00 | | 128 650.00 |
DX Trade payables and related accounts | 53 539.00 | 94 516.00 | | 53 539.00 |
DY Tax and social security liabilities | 169.00 | 1 072.00 | | 169.00 |
EC TOTAL (IV) | 182 566.00 | 260 131.00 | | 182 566.00 |
EE Grand total (I to V) | 57 240.00 | 96 666.00 | | 57 240.00 |
EG Accrued income and payables due within one year | 182 566.00 | 260 131.00 | | 182 566.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 461.00 | | 7 461.00 | 7 461.00 |
FJ Net sales | 7 461.00 | | 7 461.00 | 7 461.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 7 461.00 | |
FS Purchases of goods (including customs duties) | | | 4 902.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 220.00 | |
FX Taxes, duties, and similar payments | | | 579.00 | |
FY Salaries and Wages | | | 1 158.00 | |
FZ Social Security Contributions | | | 332.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 250.00 | |
GE Other Expenses | | | 223.00 | |
GF Total Operating Expenses (II) | | | 10 664.00 | |
GG - OPERATING RESULT (I - II) | | | -3 203.00 | |
GR Interest and similar expenses | | | 5 114.00 | |
GU Total financial expenses (VI) | | | 5 114.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 114.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 317.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 46 457.00 | 148 000.00 | | 46 457.00 |
HB Exceptional income from capital transactions | | 500.00 | | |
HD Total exceptional income (VII) | 46 457.00 | 148 500.00 | | 46 457.00 |
HE Exceptional expenses on management operations | | 19.00 | | |
HF Exceptional expenses on capital transactions | | 9 318.00 | | |
HH Total exceptional expenses (VIII) | | 9 337.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 46 457.00 | 139 163.00 | | 46 457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 917.00 | 223 616.00 | | 53 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 778.00 | 135 669.00 | | 15 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 140.00 | 87 946.00 | | 38 140.00 |
| |
| 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 | 33 742.00 | | | 33 742.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 18 947.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 18 947.00 | 8 605.00 | |
I4 DECREASES Grand Total | | 18 947.00 | 14 794.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 189.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 189.00 | | | 6 189.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 552.00 | | | 27 552.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 190.00 | | | 6 190.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 190.00 | | | 6 190.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 250.00 | | |
7B Total provisions for depreciation | | 250.00 | | |
7C Grand total | | 250.00 | | |
UE of which provisions and reversals: - Operating | | 250.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 8 605.00 | | 8 605.00 | 8 605.00 |
UX Other trade receivables | 6 385.00 | 6 385.00 | | 6 385.00 |
