| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 799.00 | 8 888.00 | 911.00 | 9 799.00 |
BJ TOTAL (I) | 20 216.00 | 8 888.00 | 11 328.00 | 20 216.00 |
BX Customers and related accounts | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 5 420.00 | | 5 420.00 | 5 420.00 |
CF Cash and cash equivalents | 2 134.00 | | 2 134.00 | 2 134.00 |
CH Prepaid expenses | 407.00 | | 407.00 | 407.00 |
CJ TOTAL (II) | 9 961.00 | | 9 961.00 | 9 961.00 |
CO Grand total (0 to V) | 30 176.00 | 8 888.00 | 21 289.00 | 30 176.00 |
CS Evaluated investments - equity method | 10 417.00 | | 10 417.00 | 10 417.00 |
| |
| 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 | 143 112.00 | 143 112.00 | | 143 112.00 |
DH Retained earnings | -111 228.00 | -55 408.00 | | -111 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 569.00 | -55 820.00 | | -13 569.00 |
DL TOTAL (I) | 19 414.00 | 32 983.00 | | 19 414.00 |
DU Loans and Debts from Credit Institutions (3) | 56.00 | 61.00 | | 56.00 |
DV Miscellaneous Loans and Financial Debts (4) | 133.00 | 64.00 | | 133.00 |
DX Trade payables and related accounts | 500.00 | 396.00 | | 500.00 |
DY Tax and social security liabilities | 1 186.00 | 721.00 | | 1 186.00 |
EC TOTAL (IV) | 1 874.00 | 1 242.00 | | 1 874.00 |
EE Grand total (I to V) | 21 289.00 | 34 225.00 | | 21 289.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 51 651.00 | |
FJ Net sales | | | 51 651.00 | |
FO Operating subsidies | | | 1 392.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 53 044.00 | |
FU Purchases of raw materials and other supplies | | | 6 785.00 | |
FW Other purchases and external expenses | | | 24 458.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
FY Salaries and Wages | | | 34 576.00 | |
FZ Social Security Contributions | | | 198.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 319.00 | |
GE Other Expenses | | | 109.00 | |
GF Total Operating Expenses (II) | | | 66 614.00 | |
GG - OPERATING RESULT (I - II) | | | -13 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 044.00 | 28 481.00 | | 53 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 614.00 | 84 301.00 | | 66 614.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 569.00 | -55 820.00 | | -13 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 569.00 | 319.00 | | 8 569.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 569.00 | 319.00 | | 8 569.00 |
| |
| 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 | 500.00 | 500.00 | | 500.00 |
8D Social Security and Other Social Organizations | 1 186.00 | 1 186.00 | | 1 186.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133.00 | 133.00 | | 133.00 |
VH Loans with a maturity of more than one year at origin | 56.00 | 56.00 | | 56.00 |
VS Prepaid expenses | 7 826.00 | 7 826.00 | | 7 826.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 826.00 | 7 826.00 | | 7 826.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 874.00 | 1 875.00 | | 1 874.00 |
