| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 669.00 | 1 669.00 | | 1 669.00 |
AF Concessions, Patents and Similar Rights | 10 000.00 | 10 000.00 | | 10 000.00 |
AR Technical installations, industrial equipment and tools | 360.00 | 360.00 | | 360.00 |
AT Other tangible assets | 97 477.00 | 94 958.00 | 2 519.00 | 97 477.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 110 176.00 | 106 987.00 | 3 189.00 | 110 176.00 |
BL Raw materials, supplies | | | | |
BX Customers and related accounts | 4 390.00 | | 4 390.00 | 4 390.00 |
BZ Other receivables | 916.00 | | 916.00 | 916.00 |
CF Cash and cash equivalents | 25 245.00 | | 25 245.00 | 25 245.00 |
CH Prepaid expenses | 615.00 | | 615.00 | 615.00 |
CJ TOTAL (II) | 31 166.00 | | 31 166.00 | 31 166.00 |
CO Grand total (0 to V) | 141 341.00 | 106 987.00 | 34 354.00 | 141 341.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 240.00 | | | 37 240.00 |
DF Regulated reserves (1) | 4.00 | | | 4.00 |
DH Retained earnings | -8 921.00 | | | -8 921.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 566.00 | | | -3 566.00 |
DL TOTAL (I) | 24 757.00 | | | 24 757.00 |
DX Trade payables and related accounts | 3 161.00 | | | 3 161.00 |
DY Tax and social security liabilities | 6 437.00 | | | 6 437.00 |
EC TOTAL (IV) | 9 598.00 | | | 9 598.00 |
EE Grand total (I to V) | 34 354.00 | | | 34 354.00 |
EG Accrued income and payables due within one year | 9 598.00 | | | 9 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 73 845.00 | | 73 845.00 | 73 845.00 |
FJ Net sales | 73 845.00 | | 73 845.00 | 73 845.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 73 848.00 | |
FW Other purchases and external expenses | | | 24 562.00 | |
FX Taxes, duties, and similar payments | | | 1 675.00 | |
FY Salaries and Wages | | | 28 521.00 | |
FZ Social Security Contributions | | | 12 095.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 116.00 | |
GE Other Expenses | | | 232.00 | |
GF Total Operating Expenses (II) | | | 77 201.00 | |
GG - OPERATING RESULT (I - II) | | | -3 353.00 | |
GR Interest and similar expenses | | | 213.00 | |
GU Total financial expenses (VI) | | | 213.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 229.00 | | | 229.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 848.00 | | | 73 848.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 414.00 | | | 77 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 566.00 | | | -3 566.00 |
| |
| 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 | 110 176.00 | | | 110 176.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 669.00 | | | 1 669.00 |
I3 DECREASES Total Financial Fixed Assets | | | 670.00 | |
I4 DECREASES Grand Total | | | 110 176.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 669.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 97 837.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 97 837.00 | | | 97 837.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 670.00 | | | 670.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 96 871.00 | 10 116.00 | | 96 871.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 669.00 | | | 1 669.00 |
PE DEPRECIATION Total including other intangible assets | 10 000.00 | | | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 202.00 | 10 116.00 | | 85 202.00 |
| |
| 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 | 3 161.00 | 3 161.00 | | 3 161.00 |
8C Staff and Related Accounts | 449.00 | 449.00 | | 449.00 |
8D Social Security and Other Social Organizations | 3 939.00 | 3 939.00 | | 3 939.00 |
8E Income Taxes | 94.00 | 94.00 | | 94.00 |
UT Other financial assets | 650.00 | | | 650.00 |
UX Other trade receivables | 4 390.00 | | | 4 390.00 |
VB VAT | 561.00 | | | 561.00 |
VK Loans repaid during the year | 15 692.00 | | | 15 692.00 |
VQ Other Taxes, Duties, and Similar Debts | 448.00 | 448.00 | | 448.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 355.00 | | | 355.00 |
VS Prepaid expenses | 615.00 | | | 615.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 571.00 | 5 921.00 | 650.00 | 6 571.00 |
VW VAT | 1 506.00 | 1 506.00 | | 1 506.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 598.00 | 9 598.00 | | 9 598.00 |
