| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 213.00 | 1 213.00 | | 1 213.00 |
AR Technical installations, industrial equipment and tools | 1 558.00 | 1 558.00 | | 1 558.00 |
AT Other tangible assets | 5 706.00 | 5 077.00 | 629.00 | 5 706.00 |
BH Other financial assets | 191.00 | | 191.00 | 191.00 |
BJ TOTAL (I) | 8 668.00 | 7 848.00 | 820.00 | 8 668.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 1 611.00 | | 1 611.00 | 1 611.00 |
CF Cash and cash equivalents | 41 346.00 | | 41 346.00 | 41 346.00 |
CH Prepaid expenses | 2 938.00 | | 2 938.00 | 2 938.00 |
CJ TOTAL (II) | 53 095.00 | | 53 095.00 | 53 095.00 |
CO Grand total (0 to V) | 61 763.00 | 7 848.00 | 53 915.00 | 61 763.00 |
| |
| 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) | 1 524.00 | 1 524.00 | | 1 524.00 |
DH Retained earnings | 50 076.00 | 36 954.00 | | 50 076.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 288.00 | 13 122.00 | | -9 288.00 |
DL TOTAL (I) | 43 312.00 | 52 601.00 | | 43 312.00 |
DW Advances and down payments received on current orders | | 2 125.00 | | |
DX Trade payables and related accounts | 1 656.00 | 2 853.00 | | 1 656.00 |
DY Tax and social security liabilities | 8 946.00 | 9 114.00 | | 8 946.00 |
EB Prepaid income (2) | | 3 905.00 | | |
EC TOTAL (IV) | 10 603.00 | 17 997.00 | | 10 603.00 |
EE Grand total (I to V) | 53 915.00 | 70 598.00 | | 53 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 76 728.00 | |
FW Other purchases and external expenses | | | 49 097.00 | |
FX Taxes, duties, and similar payments | | | 2 267.00 | |
FY Salaries and Wages | | | 26 559.00 | |
FZ Social Security Contributions | | | 7 568.00 | |
GE Other Expenses | | | | |
GG - OPERATING RESULT (I - II) | | | -9 288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 288.00 | 13 122.00 | | -9 288.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 323.00 | 525.00 | | 7 323.00 |
PE DEPRECIATION Total including other intangible assets | 1 213.00 | | | 1 213.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 110.00 | 525.00 | | 6 110.00 |
| |
| 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 | 1 656.00 | 1 656.00 | | 1 656.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 947.00 | 8 947.00 | | 8 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 940.00 | 11 749.00 | 191.00 | 11 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 603.00 | 10 603.00 | | 10 603.00 |
