| |
| 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 | 3 397.00 | 3 397.00 | | 3 397.00 |
AT Other tangible assets | 20 098.00 | 18 070.00 | 2 028.00 | 20 098.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 23 575.00 | 21 467.00 | 2 108.00 | 23 575.00 |
BX Customers and related accounts | 2 644.00 | | 2 644.00 | 2 644.00 |
BZ Other receivables | 1 090.00 | | 1 090.00 | 1 090.00 |
CD Marketable securities | 22 630.00 | | 22 630.00 | 22 630.00 |
CF Cash and cash equivalents | 24 329.00 | | 24 329.00 | 24 329.00 |
CH Prepaid expenses | 4 562.00 | | 4 562.00 | 4 562.00 |
CJ TOTAL (II) | 55 255.00 | | 55 255.00 | 55 255.00 |
CO Grand total (0 to V) | 78 831.00 | 21 467.00 | 57 364.00 | 78 831.00 |
| |
| 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 | 25 598.00 | 24 116.00 | | 25 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 116.00 | 1 482.00 | | 3 116.00 |
DL TOTAL (I) | 37 099.00 | 33 982.00 | | 37 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 253.00 | 5 981.00 | | 3 253.00 |
DX Trade payables and related accounts | 5 623.00 | 4 992.00 | | 5 623.00 |
DY Tax and social security liabilities | 11 239.00 | 9 093.00 | | 11 239.00 |
EA Other liabilities | 150.00 | 130.00 | | 150.00 |
EC TOTAL (IV) | 20 265.00 | 20 196.00 | | 20 265.00 |
EE Grand total (I to V) | 57 364.00 | 54 178.00 | | 57 364.00 |
EG Accrued income and payables due within one year | 20 265.00 | 20 196.00 | | 20 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 696.00 | | 63 696.00 | 63 696.00 |
FJ Net sales | 63 696.00 | | 63 696.00 | 63 696.00 |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 63 728.00 | |
FW Other purchases and external expenses | | | 16 948.00 | |
FX Taxes, duties, and similar payments | | | 842.00 | |
FY Salaries and Wages | | | 26 686.00 | |
FZ Social Security Contributions | | | 11 759.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 503.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 60 743.00 | |
GG - OPERATING RESULT (I - II) | | | 2 984.00 | |
GL Other interest and similar income | | | 819.00 | |
GP Total financial income (V) | | | 819.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 819.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 804.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 379.00 | 110.00 | | 379.00 |
HD Total exceptional income (VII) | 379.00 | 110.00 | | 379.00 |
HE Exceptional expenses on management operations | 574.00 | 616.00 | | 574.00 |
HH Total exceptional expenses (VIII) | 574.00 | 616.00 | | 574.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -195.00 | -506.00 | | -195.00 |
HK Income tax | 492.00 | 259.00 | | 492.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 926.00 | 69 520.00 | | 64 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 810.00 | 68 038.00 | | 61 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 116.00 | 1 482.00 | | 3 116.00 |
| |
| 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 | 23 575.00 | | | 23 575.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 23 575.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 495.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 495.00 | | | 23 495.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 964.00 | 4 503.00 | | 16 964.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 964.00 | 4 503.00 | | 16 964.00 |
| |
| 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 | 5 623.00 | 5 623.00 | | 5 623.00 |
8C Staff and Related Accounts | 5 210.00 | 5 210.00 | | 5 210.00 |
8D Social Security and Other Social Organizations | 5 147.00 | 5 147.00 | | 5 147.00 |
8E Income Taxes | 202.00 | 202.00 | | 202.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
UT Other financial assets | 80.00 | | | 80.00 |
UX Other trade receivables | 2 644.00 | | | 2 644.00 |
VB VAT | 1 071.00 | | | 1 071.00 |
VI Group and Associates | 3 253.00 | 3 253.00 | | 3 253.00 |
VQ Other Taxes, Duties, and Similar Debts | 551.00 | 551.00 | | 551.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19.00 | | | 19.00 |
VS Prepaid expenses | 4 562.00 | | | 4 562.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 376.00 | 8 296.00 | 80.00 | 8 376.00 |
VW VAT | 129.00 | 129.00 | | 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 265.00 | 20 265.00 | | 20 265.00 |
