| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 911.00 | 7 089.00 | 3 822.00 | 10 911.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 11 011.00 | 7 089.00 | 3 922.00 | 11 011.00 |
BX Customers and related accounts | 1 362.00 | | 1 362.00 | 1 362.00 |
BZ Other receivables | 18 315.00 | | 18 315.00 | 18 315.00 |
CF Cash and cash equivalents | 9 259.00 | | 9 259.00 | 9 259.00 |
CJ TOTAL (II) | 28 937.00 | | 28 937.00 | 28 937.00 |
CO Grand total (0 to V) | 39 948.00 | 7 089.00 | 32 859.00 | 39 948.00 |
| |
| 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 |
DH Retained earnings | 23 646.00 | 27 774.00 | | 23 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 066.00 | -4 128.00 | | 3 066.00 |
DL TOTAL (I) | 32 211.00 | 29 146.00 | | 32 211.00 |
DY Tax and social security liabilities | 648.00 | 345.00 | | 648.00 |
EC TOTAL (IV) | 648.00 | 345.00 | | 648.00 |
EE Grand total (I to V) | 32 859.00 | 29 491.00 | | 32 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 670.00 | | 11 670.00 | 11 670.00 |
FJ Net sales | 11 670.00 | | 11 670.00 | 11 670.00 |
FO Operating subsidies | | | 7 500.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 19 170.00 | |
FW Other purchases and external expenses | | | 14 981.00 | |
FX Taxes, duties, and similar payments | | | 256.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 868.00 | |
GF Total Operating Expenses (II) | | | 16 105.00 | |
GG - OPERATING RESULT (I - II) | | | 3 066.00 | |
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) | | | 3 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 356.00 | | |
HD Total exceptional income (VII) | | 356.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 356.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 170.00 | 12 908.00 | | 19 170.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 105.00 | 17 036.00 | | 16 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 066.00 | -4 128.00 | | 3 066.00 |
| |
| 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 | 11 011.00 | | | 11 011.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 11 011.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 911.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 911.00 | | | 10 911.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 221.00 | 868.00 | | 6 221.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 221.00 | 868.00 | | 6 221.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 1 362.00 | 1 362.00 | | 1 362.00 |
VB VAT | 1 592.00 | 1 592.00 | | 1 592.00 |
VC Group and associates | 6 297.00 | 6 297.00 | | 6 297.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 426.00 | 10 426.00 | | 10 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 778.00 | 19 678.00 | 100.00 | 19 778.00 |
VW VAT | 648.00 | 648.00 | | 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 648.00 | 648.00 | | 648.00 |
