| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 11 690.00 | 11 690.00 | | 11 690.00 |
AR Technical installations, industrial equipment and tools | 1 607.00 | 1 316.00 | 292.00 | 1 607.00 |
AT Other tangible assets | 67 808.00 | 55 850.00 | 11 958.00 | 67 808.00 |
BJ TOTAL (I) | 81 106.00 | 68 856.00 | 12 250.00 | 81 106.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 322.00 | | 322.00 | 322.00 |
CF Cash and cash equivalents | 54 481.00 | | 54 481.00 | 54 481.00 |
CJ TOTAL (II) | 54 803.00 | | 54 803.00 | 54 803.00 |
CO Grand total (0 to V) | 135 908.00 | 68 856.00 | 67 052.00 | 135 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 250.00 | 2 250.00 | | 2 250.00 |
DD Legal reserve (1) | 225.00 | 225.00 | | 225.00 |
DH Retained earnings | 56 949.00 | 69 974.00 | | 56 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 240.00 | -13 024.00 | | -21 240.00 |
DL TOTAL (I) | 38 185.00 | 59 424.00 | | 38 185.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 181.00 | 19 829.00 | | 28 181.00 |
DX Trade payables and related accounts | 686.00 | 428.00 | | 686.00 |
DY Tax and social security liabilities | | 361.00 | | |
EC TOTAL (IV) | 28 868.00 | 20 618.00 | | 28 868.00 |
EE Grand total (I to V) | 67 052.00 | 80 042.00 | | 67 052.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 023.00 | | 25 023.00 | 25 023.00 |
FJ Net sales | 25 023.00 | | 25 023.00 | 25 023.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 023.00 | |
FU Purchases of raw materials and other supplies | | | 3 009.00 | |
FW Other purchases and external expenses | | | 21 122.00 | |
FX Taxes, duties, and similar payments | | | 1 986.00 | |
FY Salaries and Wages | | | 8 500.00 | |
FZ Social Security Contributions | | | 8 199.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 446.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 46 263.00 | |
GG - OPERATING RESULT (I - II) | | | -21 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 023.00 | 37 961.00 | | 25 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 263.00 | 50 986.00 | | 46 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 240.00 | -13 024.00 | | -21 240.00 |
| |
| 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 | 81 106.00 | | | 81 106.00 |
I4 DECREASES Grand Total | | | 81 106.00 | |
IN DECREASES Start-up, development, or research expenses | 80.00 | | | 80.00 |
IO DECREASES Total including other intangible assets | | | 11 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 415.00 | |
KD ACQUISITIONS Total including other intangible assets | 11 690.00 | | | 11 690.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 415.00 | | | 69 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 410.00 | 3 446.00 | | 65 410.00 |
PE DEPRECIATION Total including other intangible assets | 11 690.00 | | | 11 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 720.00 | 3 446.00 | | 53 720.00 |
