| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 723.00 | 3 093.00 | 630.00 | 3 723.00 |
BJ TOTAL (I) | 3 723.00 | 3 093.00 | 630.00 | 3 723.00 |
BV Advances and down payments on orders | 127.00 | | 127.00 | 127.00 |
BX Customers and related accounts | 61 361.00 | 51 134.00 | 10 227.00 | 61 361.00 |
BZ Other receivables | 6 377.00 | | 6 377.00 | 6 377.00 |
CF Cash and cash equivalents | 5 916.00 | | 5 916.00 | 5 916.00 |
CJ TOTAL (II) | 73 780.00 | 51 134.00 | 22 646.00 | 73 780.00 |
CO Grand total (0 to V) | 77 502.00 | 54 227.00 | 23 275.00 | 77 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 84.00 | 84.00 | | 84.00 |
DH Retained earnings | -94 061.00 | -20 625.00 | | -94 061.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 514.00 | -73 435.00 | | 9 514.00 |
DL TOTAL (I) | -75 663.00 | -85 177.00 | | -75 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85 350.00 | 95 073.00 | | 85 350.00 |
DX Trade payables and related accounts | 3 073.00 | 4 276.00 | | 3 073.00 |
DY Tax and social security liabilities | 10 326.00 | 13 044.00 | | 10 326.00 |
EA Other liabilities | 190.00 | | | 190.00 |
EC TOTAL (IV) | 98 938.00 | 112 393.00 | | 98 938.00 |
EE Grand total (I to V) | 23 275.00 | 27 216.00 | | 23 275.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 245.00 | |
FR Total operating income (I) | | | 14 245.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 3 072.00 | |
FX Taxes, duties, and similar payments | | | 1 380.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 152.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 4 603.00 | |
GG - OPERATING RESULT (I - II) | | | 9 642.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 422.00 | |
GU Total financial expenses (VI) | | | 422.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 220.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 294.00 | 2 504.00 | | 294.00 |
HD Total exceptional income (VII) | 294.00 | 2 504.00 | | 294.00 |
HE Exceptional expenses on management operations | | 5 282.00 | | |
HH Total exceptional expenses (VIII) | | 5 282.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 294.00 | -2 778.00 | | 294.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 538.00 | 2 506.00 | | 14 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 025.00 | 75 941.00 | | 5 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 514.00 | -73 435.00 | | 9 514.00 |
| |
| 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 | 3 722.00 | | | 3 722.00 |
I4 DECREASES Grand Total | | | 3 722.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 722.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 722.00 | | | 3 722.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 941.00 | 151.00 | | 2 941.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 941.00 | 151.00 | | 2 941.00 |
| |
| 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 | 3 072.00 | 3 072.00 | | 3 072.00 |
8K Other liabilities (including liabilities related to repo transactions) | 189.00 | 189.00 | | 189.00 |
VA Doubtful or disputed receivables | 61 361.00 | 61 361.00 | | 61 361.00 |
VB VAT | 4 113.00 | 4 113.00 | | 4 113.00 |
VI Group and Associates | 85 349.00 | 85 349.00 | | 85 349.00 |
VN Other taxes, similar payments | 2 077.00 | 2 077.00 | | 2 077.00 |
VQ Other Taxes, Duties, and Similar Debts | 131.00 | 131.00 | | 131.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 185.00 | 185.00 | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 737.00 | 67 737.00 | | 67 737.00 |
VW VAT | 10 195.00 | 10 195.00 | | 10 195.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 938.00 | 98 938.00 | | 98 938.00 |
