| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 750.00 | | 750.00 | 750.00 |
BJ TOTAL (I) | 750.00 | | 750.00 | 750.00 |
BX Customers and related accounts | 14 808.00 | | 14 808.00 | 14 808.00 |
BZ Other receivables | 75 477.00 | | 75 477.00 | 75 477.00 |
CF Cash and cash equivalents | 88 033.00 | | 88 033.00 | 88 033.00 |
CJ TOTAL (II) | 178 319.00 | | 178 319.00 | 178 319.00 |
CO Grand total (0 to V) | 179 069.00 | | 179 069.00 | 179 069.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DB Share, merger, contribution premiums, etc. | 148.00 | 148.00 | | 148.00 |
DC Revaluation differences | 8.00 | | | 8.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 89 851.00 | 80 445.00 | | 89 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 501.00 | 9 406.00 | | -9 501.00 |
DL TOTAL (I) | 121 198.00 | 130 699.00 | | 121 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 5.00 | | |
DX Trade payables and related accounts | 57 870.00 | 56 443.00 | | 57 870.00 |
DY Tax and social security liabilities | | 1 849.00 | | |
EC TOTAL (IV) | 57 870.00 | 58 292.00 | | 57 870.00 |
EE Grand total (I to V) | 179 069.00 | 188 991.00 | | 179 069.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 229.00 | | 51 229.00 | 51 229.00 |
FJ Net sales | 51 229.00 | | 51 229.00 | 51 229.00 |
FR Total operating income (I) | | | 51 229.00 | |
FW Other purchases and external expenses | | | 60 596.00 | |
FX Taxes, duties, and similar payments | | | 488.00 | |
GF Total Operating Expenses (II) | | | 61 084.00 | |
GG - OPERATING RESULT (I - II) | | | -9 856.00 | |
GL Other interest and similar income | | | 355.00 | |
GP Total financial income (V) | | | 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 501.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 10.00 | | |
HD Total exceptional income (VII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 10.00 | | |
HK Income tax | | 3 658.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 584.00 | 73 598.00 | | 51 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 084.00 | 64 193.00 | | 61 084.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 501.00 | 9 406.00 | | -9 501.00 |
| |
| 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 | 750.00 | | | 750.00 |
I3 DECREASES Total Financial Fixed Assets | | | 750.00 | |
I4 DECREASES Grand Total | | | 750.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | | 750.00 |
| |
| 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 | 57 870.00 | 57 870.00 | | 57 870.00 |
UT Other financial assets | 750.00 | | 750.00 | 750.00 |
UX Other trade receivables | 14 808.00 | 14 808.00 | | 14 808.00 |
VC Group and associates | 71 820.00 | 71 820.00 | | 71 820.00 |
VM Income taxes | 3 657.00 | 3 657.00 | | 3 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 91 035.00 | 90 285.00 | 750.00 | 91 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 870.00 | 57 870.00 | | 57 870.00 |
