| |
| 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 | 654.00 | 548.00 | 106.00 | 654.00 |
BJ TOTAL (I) | 756.00 | 548.00 | 208.00 | 756.00 |
BZ Other receivables | 28 968.00 | | 28 968.00 | 28 968.00 |
CF Cash and cash equivalents | 17 770.00 | | 17 770.00 | 17 770.00 |
CJ TOTAL (II) | 46 738.00 | | 46 738.00 | 46 738.00 |
CO Grand total (0 to V) | 47 495.00 | 548.00 | 46 946.00 | 47 495.00 |
CS Evaluated investments - equity method | 102.00 | | 102.00 | 102.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 950.00 | 62 950.00 | | 62 950.00 |
DD Legal reserve (1) | 6 295.00 | 6 295.00 | | 6 295.00 |
DG Other reserves | 42 593.00 | 42 994.00 | | 42 593.00 |
DH Retained earnings | -74 432.00 | -74 432.00 | | -74 432.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 507.00 | -400.00 | | 507.00 |
DL TOTAL (I) | 37 914.00 | 37 407.00 | | 37 914.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 452.00 | 5 290.00 | | 5 452.00 |
DX Trade payables and related accounts | 2 819.00 | 2 598.00 | | 2 819.00 |
DY Tax and social security liabilities | 762.00 | 4 826.00 | | 762.00 |
EC TOTAL (IV) | 9 032.00 | 12 714.00 | | 9 032.00 |
EE Grand total (I to V) | 46 946.00 | 50 121.00 | | 46 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 2 608.00 | |
GB Operating Expenses - Provisions | | | 164.00 | |
GE Other Expenses | | | 862.00 | |
GF Total Operating Expenses (II) | | | 3 634.00 | |
GG - OPERATING RESULT (I - II) | | | -3 633.00 | |
GP Total financial income (V) | | | 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 332.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 808.00 | 1 233.00 | | 3 808.00 |
HH Total exceptional expenses (VIII) | | 34.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 808.00 | 1 199.00 | | 3 808.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 140.00 | 3 968.00 | | 4 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 634.00 | 4 368.00 | | 3 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 507.00 | -400.00 | | 507.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 559.00 | 164.00 | 175.00 | 559.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 559.00 | 164.00 | 175.00 | 559.00 |
| |
| 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 | 2 819.00 | 2 819.00 | | 2 819.00 |
8D Social Security and Other Social Organizations | 762.00 | 762.00 | | 762.00 |
VI Group and Associates | 5 452.00 | 5 452.00 | | 5 452.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 28 968.00 | 28 968.00 | | 28 968.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 968.00 | 28 968.00 | | 28 968.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 032.00 | 9 032.00 | | 9 032.00 |
