| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 151.00 | 2 151.00 | | 2 151.00 |
AH Goodwill | 3 049.00 | | 3 049.00 | 3 049.00 |
AR Technical installations, industrial equipment and tools | 1 189.00 | 1 189.00 | | 1 189.00 |
AT Other tangible assets | 13 560.00 | 13 560.00 | | 13 560.00 |
BJ TOTAL (I) | 19 949.00 | 16 900.00 | 3 049.00 | 19 949.00 |
BV Advances and down payments on orders | 496.00 | | 496.00 | 496.00 |
BZ Other receivables | 873.00 | | 873.00 | 873.00 |
CF Cash and cash equivalents | 59 604.00 | | 59 604.00 | 59 604.00 |
CH Prepaid expenses | 1 565.00 | | 1 565.00 | 1 565.00 |
CJ TOTAL (II) | 62 537.00 | | 62 537.00 | 62 537.00 |
CO Grand total (0 to V) | 82 486.00 | 16 900.00 | 65 586.00 | 82 486.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 028.00 | 3 028.00 | | 3 028.00 |
DH Retained earnings | 11 491.00 | 4 931.00 | | 11 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 705.00 | 6 560.00 | | -2 705.00 |
DL TOTAL (I) | 20 199.00 | 22 904.00 | | 20 199.00 |
DV Miscellaneous Loans and Financial Debts (4) | 41 020.00 | 30 075.00 | | 41 020.00 |
DX Trade payables and related accounts | 2 924.00 | 3 159.00 | | 2 924.00 |
DY Tax and social security liabilities | 1 443.00 | 3 354.00 | | 1 443.00 |
EC TOTAL (IV) | 45 387.00 | 36 588.00 | | 45 387.00 |
EE Grand total (I to V) | 65 586.00 | 59 492.00 | | 65 586.00 |
EG Accrued income and payables due within one year | 45 387.00 | 36 588.00 | | 45 387.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 233.00 | | 131 233.00 | 131 233.00 |
FJ Net sales | 131 233.00 | | 131 233.00 | 131 233.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 131 235.00 | |
FW Other purchases and external expenses | | | 130 292.00 | |
FX Taxes, duties, and similar payments | | | 1 592.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 073.00 | |
GE Other Expenses | | | 41.00 | |
GF Total Operating Expenses (II) | | | 132 997.00 | |
GG - OPERATING RESULT (I - II) | | | -1 762.00 | |
GR Interest and similar expenses | | | 493.00 | |
GU Total financial expenses (VI) | | | 493.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -493.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 450.00 | | | 450.00 |
HH Total exceptional expenses (VIII) | 450.00 | | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -450.00 | | | -450.00 |
HK Income tax | | 776.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 131 235.00 | 193 244.00 | | 131 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 133 940.00 | 186 684.00 | | 133 940.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 705.00 | 6 560.00 | | -2 705.00 |
| |
| 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 | 20 324.00 | | | 20 324.00 |
I4 DECREASES Grand Total | | 375.00 | 19 949.00 | |
IO DECREASES Total including other intangible assets | | | 5 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | 375.00 | 14 749.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 200.00 | | | 5 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 124.00 | | | 15 124.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | 375.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 275.00 | | 375.00 | 17 275.00 |
PE DEPRECIATION Total including other intangible assets | 2 151.00 | | | 2 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 124.00 | | 375.00 | 15 124.00 |
| |
| 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 | 2 924.00 | 2 924.00 | | 2 924.00 |
VB VAT | 372.00 | | | 372.00 |
VI Group and Associates | 41 020.00 | 41 020.00 | | 41 020.00 |
VM Income taxes | 501.00 | | | 501.00 |
VQ Other Taxes, Duties, and Similar Debts | 780.00 | 780.00 | | 780.00 |
VS Prepaid expenses | 1 565.00 | | | 1 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 437.00 | 2 437.00 | | 2 437.00 |
VW VAT | 663.00 | 663.00 | | 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 387.00 | 45 387.00 | | 45 387.00 |
