| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 012.00 | 1 012.00 | | 1 012.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 1 162.00 | 1 012.00 | 150.00 | 1 162.00 |
BX Customers and related accounts | 1 089.00 | | 1 089.00 | 1 089.00 |
BZ Other receivables | 991.00 | | 991.00 | 991.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 4 719.00 | | 4 719.00 | 4 719.00 |
CJ TOTAL (II) | 6 800.00 | | 6 800.00 | 6 800.00 |
CO Grand total (0 to V) | 7 961.00 | 1 012.00 | 6 950.00 | 7 961.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 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 |
DG Other reserves | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | -17 720.00 | -15 410.00 | | -17 720.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 311.00 | -2 310.00 | | 4 311.00 |
DL TOTAL (I) | -3 309.00 | -7 620.00 | | -3 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 162.00 | 878.00 | | 1 162.00 |
DX Trade payables and related accounts | 1 870.00 | 7 244.00 | | 1 870.00 |
DY Tax and social security liabilities | 7 226.00 | 5 245.00 | | 7 226.00 |
EC TOTAL (IV) | 10 258.00 | 13 367.00 | | 10 258.00 |
EE Grand total (I to V) | 6 950.00 | 5 747.00 | | 6 950.00 |
EI Including equity loans | 1 162.00 | | | 1 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 575.00 | | 17 575.00 | 17 575.00 |
FJ Net sales | 17 575.00 | -1.00 | 17 575.00 | 17 575.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 383.00 | |
FR Total operating income (I) | | | 17 957.00 | |
FW Other purchases and external expenses | | | 11 405.00 | |
FX Taxes, duties, and similar payments | | | 98.00 | |
FY Salaries and Wages | | | 1 590.00 | |
FZ Social Security Contributions | | | 581.00 | |
GF Total Operating Expenses (II) | | | 13 673.00 | |
GG - OPERATING RESULT (I - II) | | | 4 285.00 | |
GK Income from other securities and fixed asset receivables | | | 28.00 | |
GP Total financial income (V) | | | 28.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 985.00 | 25 291.00 | | 17 985.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 674.00 | 27 601.00 | | 13 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 311.00 | -2 310.00 | | 4 311.00 |
| |
| 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 | 1 802.00 | | | 1 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150.00 | |
I4 DECREASES Grand Total | | 641.00 | 1 162.00 | |
IY DECREASES Total Tangible Fixed Assets | | 641.00 | 1 012.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 652.00 | | | 1 652.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150.00 | | | 150.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 652.00 | | 641.00 | 1 652.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 652.00 | | 641.00 | 1 652.00 |
| |
| 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 | 1 870.00 | 1 870.00 | | 1 870.00 |
8C Staff and Related Accounts | 1 256.00 | 1 256.00 | | 1 256.00 |
8D Social Security and Other Social Organizations | 5 789.00 | 5 789.00 | | 5 789.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 1 089.00 | 1 089.00 | | 1 089.00 |
VB VAT | 743.00 | 743.00 | | 743.00 |
VI Group and Associates | 1 162.00 | 1 162.00 | | 1 162.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 248.00 | 248.00 | | 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 230.00 | 2 230.00 | | 2 230.00 |
VW VAT | 182.00 | 182.00 | | 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 258.00 | 10 258.00 | | 10 258.00 |
