| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 572.00 | 5 746.00 | 8 826.00 | 14 572.00 |
BJ TOTAL (I) | 14 572.00 | 5 746.00 | 8 826.00 | 14 572.00 |
BX Customers and related accounts | 30 078.00 | | 30 078.00 | 30 078.00 |
BZ Other receivables | 2 636.00 | | 2 636.00 | 2 636.00 |
CF Cash and cash equivalents | 13 520.00 | | 13 520.00 | 13 520.00 |
CJ TOTAL (II) | 46 234.00 | | 46 234.00 | 46 234.00 |
CO Grand total (0 to V) | 60 806.00 | 5 746.00 | 55 060.00 | 60 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 974.00 | -19 875.00 | | -26 974.00 |
DL TOTAL (I) | -21 474.00 | -14 375.00 | | -21 474.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 1 745.00 | | 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 085.00 | 45 040.00 | | 66 085.00 |
DX Trade payables and related accounts | 5 226.00 | 6 360.00 | | 5 226.00 |
DY Tax and social security liabilities | 5 013.00 | 5 347.00 | | 5 013.00 |
EC TOTAL (IV) | 76 534.00 | 58 493.00 | | 76 534.00 |
EE Grand total (I to V) | 55 060.00 | 44 117.00 | | 55 060.00 |
EG Accrued income and payables due within one year | 76 534.00 | 58 493.00 | | 76 534.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 245.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 849.00 | | 24 849.00 | 24 849.00 |
FJ Net sales | 24 849.00 | | 24 849.00 | 24 849.00 |
FR Total operating income (I) | | | 24 849.00 | |
FW Other purchases and external expenses | | | 48 056.00 | |
FX Taxes, duties, and similar payments | | | 30.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 865.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 50 971.00 | |
GG - OPERATING RESULT (I - II) | | | -26 122.00 | |
GR Interest and similar expenses | | | 852.00 | |
GU Total financial expenses (VI) | | | 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 974.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 849.00 | 27 000.00 | | 24 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 823.00 | 46 876.00 | | 51 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 974.00 | -19 875.00 | | -26 974.00 |
| |
| 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 | 11 013.00 | | 3 559.00 | 11 013.00 |
I4 DECREASES Grand Total | | | 14 572.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 572.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 013.00 | | 3 559.00 | 11 013.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 881.00 | 2 865.00 | | 2 881.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 881.00 | 2 865.00 | | 2 881.00 |
| |
| 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 | 5 226.00 | 5 226.00 | | 5 226.00 |
UX Other trade receivables | 30 078.00 | 30 078.00 | | 30 078.00 |
VB VAT | 2 636.00 | 2 636.00 | | 2 636.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VI Group and Associates | 66 085.00 | 66 085.00 | | 66 085.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 714.00 | 32 714.00 | | 32 714.00 |
VW VAT | 5 013.00 | 5 013.00 | | 5 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 76 534.00 | 76 534.00 | | 76 534.00 |
