| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 176.00 | 176.00 | | 176.00 |
AR Technical installations, industrial equipment and tools | 1 309.00 | | 1 309.00 | 1 309.00 |
AT Other tangible assets | 23 531.00 | 24 378.00 | -847.00 | 23 531.00 |
BJ TOTAL (I) | 25 016.00 | 24 554.00 | 462.00 | 25 016.00 |
BX Customers and related accounts | 3 819.00 | | 3 819.00 | 3 819.00 |
BZ Other receivables | 4 985.00 | | 4 985.00 | 4 985.00 |
CD Marketable securities | 150.00 | | 150.00 | 150.00 |
CF Cash and cash equivalents | 13 201.00 | | 13 201.00 | 13 201.00 |
CJ TOTAL (II) | 22 155.00 | | 22 155.00 | 22 155.00 |
CO Grand total (0 to V) | 47 170.00 | 24 554.00 | 22 616.00 | 47 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -20 020.00 | -22 223.00 | | -20 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 180.00 | 2 203.00 | | 3 180.00 |
DL TOTAL (I) | -8 590.00 | -11 770.00 | | -8 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 194.00 | 8 627.00 | | 6 194.00 |
DX Trade payables and related accounts | 4 158.00 | 4 377.00 | | 4 158.00 |
DY Tax and social security liabilities | 20 854.00 | 23 487.00 | | 20 854.00 |
EC TOTAL (IV) | 31 206.00 | 36 610.00 | | 31 206.00 |
EE Grand total (I to V) | 22 616.00 | 24 840.00 | | 22 616.00 |
EG Accrued income and payables due within one year | 31 206.00 | 36 610.00 | | 31 206.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 143.00 | | 73 143.00 | 73 143.00 |
FJ Net sales | 73 143.00 | | 73 143.00 | 73 143.00 |
FQ Other income | | | 437.00 | |
FR Total operating income (I) | | | 73 581.00 | |
FW Other purchases and external expenses | | | 15 704.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
FY Salaries and Wages | | | 33 030.00 | |
FZ Social Security Contributions | | | 20 335.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 744.00 | |
GE Other Expenses | | | 67.00 | |
GF Total Operating Expenses (II) | | | 70 327.00 | |
GG - OPERATING RESULT (I - II) | | | 3 254.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 257.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 77.00 | 263.00 | | 77.00 |
HH Total exceptional expenses (VIII) | 77.00 | 263.00 | | 77.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -77.00 | -263.00 | | -77.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 584.00 | 68 384.00 | | 73 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 404.00 | 66 181.00 | | 70 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 180.00 | 2 203.00 | | 3 180.00 |
| |
| 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 | 25 016.00 | | 7 049.00 | 25 016.00 |
I3 DECREASES Total Financial Fixed Assets | | 7 049.00 | | |
I4 DECREASES Grand Total | | 7 049.00 | 25 016.00 | |
IO DECREASES Total including other intangible assets | | | 176.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 839.00 | |
KD ACQUISITIONS Total including other intangible assets | 176.00 | | | 176.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 839.00 | | | 24 839.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7 049.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 810.00 | 744.00 | | 23 810.00 |
PE DEPRECIATION Total including other intangible assets | 176.00 | | | 176.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 634.00 | 744.00 | | 23 634.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 8 517.00 | 8 517.00 | |
7B Total provisions for depreciation | | 8 517.00 | 8 517.00 | |
7C Grand total | | 8 517.00 | 8 517.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 346.00 | 3 346.00 | | 3 346.00 |
8B Suppliers and Related Accounts | 4 158.00 | 4 158.00 | | 4 158.00 |
8D Social Security and Other Social Organizations | 8 218.00 | 8 218.00 | | 8 218.00 |
UX Other trade receivables | 3 819.00 | | | 3 819.00 |
UZ Social Security, other social security organizations | 5.00 | | | 5.00 |
VB VAT | 4 980.00 | | | 4 980.00 |
VI Group and Associates | 14 848.00 | 14 848.00 | | 14 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 804.00 | 8 804.00 | | 8 804.00 |
VW VAT | 637.00 | 637.00 | | 637.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 206.00 | 31 206.00 | | 31 206.00 |
