| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 100.00 | 1 855.00 | 245.00 | 2 100.00 |
AR Technical installations, industrial equipment and tools | 3 690.00 | 1 922.00 | 1 768.00 | 3 690.00 |
AT Other tangible assets | 1 436.00 | 316.00 | 1 120.00 | 1 436.00 |
BJ TOTAL (I) | 7 227.00 | 4 093.00 | 3 134.00 | 7 227.00 |
BX Customers and related accounts | 34 809.00 | | 34 809.00 | 34 809.00 |
BZ Other receivables | 1 380.00 | | 1 380.00 | 1 380.00 |
CF Cash and cash equivalents | 3 072.00 | | 3 072.00 | 3 072.00 |
CJ TOTAL (II) | 39 261.00 | | 39 261.00 | 39 261.00 |
CO Grand total (0 to V) | 46 488.00 | 4 093.00 | 42 395.00 | 46 488.00 |
CS Evaluated investments - equity method | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -502.00 | 516.00 | | -502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -46 094.00 | -1 018.00 | | -46 094.00 |
DL TOTAL (I) | -45 496.00 | 598.00 | | -45 496.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 135.00 | 21 574.00 | | 47 135.00 |
DX Trade payables and related accounts | 8 280.00 | 8 976.00 | | 8 280.00 |
DY Tax and social security liabilities | 32 476.00 | 24 358.00 | | 32 476.00 |
EC TOTAL (IV) | 87 891.00 | 54 908.00 | | 87 891.00 |
EE Grand total (I to V) | 42 395.00 | 55 506.00 | | 42 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 29 007.00 | |
FJ Net sales | | | 29 007.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 29 007.00 | |
FW Other purchases and external expenses | | | 7 865.00 | |
FX Taxes, duties, and similar payments | | | 223.00 | |
FY Salaries and Wages | | | 20 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 131.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 714.00 | |
GG - OPERATING RESULT (I - II) | | | -706.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 3 700.00 | | |
HH Total exceptional expenses (VIII) | 45 328.00 | 3 933.00 | | 45 328.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 328.00 | -233.00 | | -45 328.00 |
HK Income tax | | 68.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 007.00 | 28 047.00 | | 29 007.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 102.00 | 29 065.00 | | 75 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -46 094.00 | -1 018.00 | | -46 094.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 962.00 | 1 131.00 | | 2 962.00 |
PE DEPRECIATION Total including other intangible assets | 1 435.00 | 420.00 | | 1 435.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 527.00 | 711.00 | | 1 527.00 |
| |
| 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 | 8 280.00 | 8 280.00 | | 8 280.00 |
8D Social Security and Other Social Organizations | 32 476.00 | 32 476.00 | | 32 476.00 |
UX Other trade receivables | 34 809.00 | 34 809.00 | | 34 809.00 |
VI Group and Associates | 47 135.00 | 47 135.00 | | 47 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 380.00 | 1 380.00 | | 1 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 189.00 | 36 189.00 | | 36 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 891.00 | 87 891.00 | | 87 891.00 |
