| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 490.00 | 2 490.00 | | 2 490.00 |
BJ TOTAL (I) | 2 490.00 | 2 490.00 | | 2 490.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 625.00 | 125.00 | 3 500.00 | 3 625.00 |
BZ Other receivables | 20 974.00 | | 20 974.00 | 20 974.00 |
CF Cash and cash equivalents | 393 343.00 | | 393 343.00 | 393 343.00 |
CJ TOTAL (II) | 417 942.00 | 125.00 | 417 817.00 | 417 942.00 |
CO Grand total (0 to V) | 420 432.00 | 2 615.00 | 417 817.00 | 420 432.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 001 000.00 | 1 001 000.00 | | 1 001 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 59 946.00 | 59 946.00 | | 59 946.00 |
DH Retained earnings | -653 037.00 | -653 831.00 | | -653 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 937.00 | 794.00 | | 937.00 |
DL TOTAL (I) | 408 946.00 | 408 009.00 | | 408 946.00 |
DX Trade payables and related accounts | 5 175.00 | 4 702.00 | | 5 175.00 |
DY Tax and social security liabilities | 3 697.00 | 3 697.00 | | 3 697.00 |
EC TOTAL (IV) | 8 872.00 | 8 399.00 | | 8 872.00 |
EE Grand total (I to V) | 417 817.00 | 416 408.00 | | 417 817.00 |
EG Accrued income and payables due within one year | 5 572.00 | 8 399.00 | | 5 572.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 10 299.00 | 10 299.00 | |
FJ Net sales | | 10 299.00 | 10 299.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 300.00 | |
FW Other purchases and external expenses | | | 8 092.00 | |
FX Taxes, duties, and similar payments | | | 1 270.00 | |
FZ Social Security Contributions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 363.00 | |
GG - OPERATING RESULT (I - II) | | | 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 300.00 | 8 725.00 | | 10 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 363.00 | 7 931.00 | | 9 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 937.00 | 794.00 | | 937.00 |
| |
| 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 | 2 490.00 | | | 2 490.00 |
I4 DECREASES Grand Total | | | 2 490.00 | |
IO DECREASES Total including other intangible assets | | | 2 490.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 490.00 | | | 2 490.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 490.00 | | | 2 490.00 |
PE DEPRECIATION Total including other intangible assets | 2 490.00 | | | 2 490.00 |
| |
| 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 | 5 175.00 | 5 175.00 | | 5 175.00 |
8D Social Security and Other Social Organizations | 3 460.00 | 3 460.00 | | 3 460.00 |
UX Other trade receivables | 3 475.00 | | | 3 475.00 |
VA Doubtful or disputed receivables | 150.00 | | | 150.00 |
VB VAT | 992.00 | | | 992.00 |
VM Income taxes | 19 982.00 | | | 19 982.00 |
VQ Other Taxes, Duties, and Similar Debts | 212.00 | 212.00 | | 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 599.00 | 24 599.00 | | 24 599.00 |
VW VAT | 25.00 | 25.00 | | 25.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 872.00 | 8 872.00 | | 8 872.00 |
