| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 790.00 | 443.00 | 347.00 | 790.00 |
AT Other tangible assets | 1 135.00 | 608.00 | 527.00 | 1 135.00 |
BJ TOTAL (I) | 1 925.00 | 1 051.00 | 874.00 | 1 925.00 |
BX Customers and related accounts | 6 780.00 | | 6 780.00 | 6 780.00 |
BZ Other receivables | 774.00 | | 774.00 | 774.00 |
CF Cash and cash equivalents | 53 748.00 | | 53 748.00 | 53 748.00 |
CJ TOTAL (II) | 61 301.00 | | 61 301.00 | 61 301.00 |
CO Grand total (0 to V) | 63 226.00 | 1 051.00 | 62 175.00 | 63 226.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 27 356.00 | 23 778.00 | | 27 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 018.00 | 3 578.00 | | 11 018.00 |
DL TOTAL (I) | 49 374.00 | 38 356.00 | | 49 374.00 |
DX Trade payables and related accounts | 9 301.00 | 2 900.00 | | 9 301.00 |
DY Tax and social security liabilities | 3 500.00 | 1 474.00 | | 3 500.00 |
EC TOTAL (IV) | 12 801.00 | 4 374.00 | | 12 801.00 |
EE Grand total (I to V) | 62 175.00 | 42 730.00 | | 62 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 240.00 | | 48 240.00 | 48 240.00 |
FJ Net sales | 48 240.00 | | 48 240.00 | 48 240.00 |
FR Total operating income (I) | | | 48 240.00 | |
FW Other purchases and external expenses | | | 34 617.00 | |
FX Taxes, duties, and similar payments | | | 745.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 363.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 35 725.00 | |
GG - OPERATING RESULT (I - II) | | | 12 515.00 | |
GL Other interest and similar income | | | 448.00 | |
GP Total financial income (V) | | | 448.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 944.00 | 632.00 | | 1 944.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 688.00 | 19 142.00 | | 48 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 669.00 | 15 564.00 | | 37 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 018.00 | 3 578.00 | | 11 018.00 |
| |
| 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 | 1 299.00 | | 626.00 | 1 299.00 |
I4 DECREASES Grand Total | | | 1 925.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 925.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 299.00 | | 626.00 | 1 299.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 688.00 | 363.00 | | 688.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 688.00 | 363.00 | | 688.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | | | | |
8B Suppliers and Related Accounts | 9 301.00 | 9 301.00 | | 9 301.00 |
8E Income Taxes | 1 944.00 | 1 944.00 | | 1 944.00 |
UX Other trade receivables | 6 780.00 | | | 6 780.00 |
VB VAT | 690.00 | | | 690.00 |
VQ Other Taxes, Duties, and Similar Debts | 428.00 | 428.00 | | 428.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 84.00 | | | 84.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 554.00 | 7 554.00 | | 7 554.00 |
VW VAT | 1 128.00 | 1 128.00 | | 1 128.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 801.00 | 12 801.00 | | 12 801.00 |
