| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 50 783.00 | 50 783.00 | | 50 783.00 |
AF Concessions, Patents and Similar Rights | 2 290.00 | 2 290.00 | | 2 290.00 |
AH Goodwill | 34 760.00 | | 34 760.00 | 34 760.00 |
AR Technical installations, industrial equipment and tools | 12 295.00 | 12 234.00 | 61.00 | 12 295.00 |
AT Other tangible assets | 3 654.00 | 3 654.00 | | 3 654.00 |
BH Other financial assets | 423.00 | | 423.00 | 423.00 |
BJ TOTAL (I) | 104 211.00 | 68 961.00 | 35 250.00 | 104 211.00 |
BL Raw materials, supplies | 856.00 | | 856.00 | 856.00 |
BX Customers and related accounts | 7 110.00 | | 7 110.00 | 7 110.00 |
BZ Other receivables | 5 131.00 | | 5 131.00 | 5 131.00 |
CF Cash and cash equivalents | 27 539.00 | | 27 539.00 | 27 539.00 |
CH Prepaid expenses | 706.00 | | 706.00 | 706.00 |
CJ TOTAL (II) | 41 342.00 | | 41 342.00 | 41 342.00 |
CO Grand total (0 to V) | 145 553.00 | 68 961.00 | 76 592.00 | 145 553.00 |
CU Other investments | 7.00 | | 7.00 | 7.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 133 500.00 | 133 500.00 | | 133 500.00 |
DH Retained earnings | -98 302.00 | -112 675.00 | | -98 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 558.00 | 14 373.00 | | 6 558.00 |
DL TOTAL (I) | 41 756.00 | 35 198.00 | | 41 756.00 |
DW Advances and down payments received on current orders | 47.00 | 47.00 | | 47.00 |
DX Trade payables and related accounts | 31 105.00 | 15 797.00 | | 31 105.00 |
DY Tax and social security liabilities | 3 683.00 | 570.00 | | 3 683.00 |
EC TOTAL (IV) | 34 836.00 | 16 414.00 | | 34 836.00 |
EE Grand total (I to V) | 76 592.00 | 51 612.00 | | 76 592.00 |
EG Accrued income and payables due within one year | 34 836.00 | 16 414.00 | | 34 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 128.00 | | 65 128.00 | 65 128.00 |
FJ Net sales | 65 128.00 | | 65 128.00 | 65 128.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 65 133.00 | |
FU Purchases of raw materials and other supplies | | | 55.00 | |
FV Inventory change (raw materials and supplies) | | | -124.00 | |
FW Other purchases and external expenses | | | 57 170.00 | |
FX Taxes, duties, and similar payments | | | 897.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 58 025.00 | |
GG - OPERATING RESULT (I - II) | | | 7 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 59.00 | | |
HA Exceptional income from management transactions | | 900.00 | | |
HD Total exceptional income (VII) | | 900.00 | | |
HE Exceptional expenses on management operations | 549.00 | | | 549.00 |
HH Total exceptional expenses (VIII) | 549.00 | | | 549.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -549.00 | 900.00 | | -549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 133.00 | 69 519.00 | | 65 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 574.00 | 55 146.00 | | 58 574.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 558.00 | 14 373.00 | | 6 558.00 |
| |
| 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 | 104 211.00 | | | 104 211.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 50 783.00 | | | 50 783.00 |
I3 DECREASES Total Financial Fixed Assets | | | 430.00 | |
I4 DECREASES Grand Total | | | 104 211.00 | |
IN DECREASES Start-up, development, or research expenses | | | 50 783.00 | |
IO DECREASES Total including other intangible assets | | | 37 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 949.00 | |
KD ACQUISITIONS Total including other intangible assets | 37 050.00 | | | 37 050.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 949.00 | | | 15 949.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 430.00 | | | 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 940.00 | 21.00 | | 68 940.00 |
CY DEPRECIATION Start-up, development, or research expenses | 50 783.00 | | | 50 783.00 |
PE DEPRECIATION Total including other intangible assets | 2 290.00 | | | 2 290.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 867.00 | 21.00 | | 15 867.00 |
| |
| 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 | 31 105.00 | 31 105.00 | | 31 105.00 |
UT Other financial assets | 423.00 | -1.00 | | 423.00 |
UX Other trade receivables | 7 110.00 | | | 7 110.00 |
VB VAT | 5 131.00 | | | 5 131.00 |
VS Prepaid expenses | 706.00 | | | 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 369.00 | 12 946.00 | 423.00 | 13 369.00 |
VW VAT | 3 683.00 | 3 683.00 | | 3 683.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 789.00 | 34 789.00 | | 34 789.00 |
