| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 160.00 | 160.00 | | 160.00 |
AT Other tangible assets | 756.00 | 50.00 | 706.00 | 756.00 |
BJ TOTAL (I) | 916.00 | 210.00 | 706.00 | 916.00 |
BX Customers and related accounts | 9 469.00 | | 9 469.00 | 9 469.00 |
BZ Other receivables | 661.00 | | 661.00 | 661.00 |
CF Cash and cash equivalents | 4 519.00 | | 4 519.00 | 4 519.00 |
CJ TOTAL (II) | 14 650.00 | | 14 650.00 | 14 650.00 |
CO Grand total (0 to V) | 15 566.00 | 210.00 | 15 356.00 | 15 566.00 |
| |
| 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 |
DG Other reserves | 3 759.00 | 3 759.00 | | 3 759.00 |
DH Retained earnings | -2 225.00 | -8 239.00 | | -2 225.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 854.00 | 6 013.00 | | -2 854.00 |
DL TOTAL (I) | 4 180.00 | 7 034.00 | | 4 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 700.00 | 2 630.00 | | 4 700.00 |
DX Trade payables and related accounts | 756.00 | 1 230.00 | | 756.00 |
DY Tax and social security liabilities | 2 508.00 | 2 791.00 | | 2 508.00 |
EA Other liabilities | 3 212.00 | | | 3 212.00 |
EC TOTAL (IV) | 11 175.00 | 6 651.00 | | 11 175.00 |
EE Grand total (I to V) | 15 356.00 | 13 685.00 | | 15 356.00 |
EG Accrued income and payables due within one year | 11 175.00 | 6 651.00 | | 11 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 54 221.00 | 54 221.00 | |
FJ Net sales | | 54 221.00 | 54 221.00 | |
FM Inventory production | | | | |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 54 295.00 | |
FW Other purchases and external expenses | | | 10 348.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
FY Salaries and Wages | | | 46 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 50.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 57 149.00 | |
GG - OPERATING RESULT (I - II) | | | -2 854.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 854.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 295.00 | 35 523.00 | | 54 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 149.00 | 29 510.00 | | 57 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 854.00 | 6 013.00 | | -2 854.00 |
| |
| 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 | 160.00 | | 756.00 | 160.00 |
I4 DECREASES Grand Total | | | 916.00 | |
IO DECREASES Total including other intangible assets | | | 160.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 756.00 | |
KD ACQUISITIONS Total including other intangible assets | 160.00 | | | 160.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 756.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160.00 | 50.00 | | 160.00 |
PE DEPRECIATION Total including other intangible assets | 160.00 | | | 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 50.00 | | |
| |
| 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 | 756.00 | 756.00 | | 756.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 212.00 | 3 212.00 | | 3 212.00 |
UX Other trade receivables | 9 469.00 | | | 9 469.00 |
VB VAT | 661.00 | | | 661.00 |
VI Group and Associates | 4 700.00 | 4 700.00 | | 4 700.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 130.00 | 10 130.00 | | 10 130.00 |
VW VAT | 2 508.00 | 2 508.00 | | 2 508.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 175.00 | 11 175.00 | | 11 175.00 |
