| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 2 333.00 | 667.00 | 3 000.00 |
BB Receivables related to investments | 1 509.00 | | 1 509.00 | 1 509.00 |
BJ TOTAL (I) | 4 524.00 | 2 333.00 | 2 191.00 | 4 524.00 |
BX Customers and related accounts | 7 047.00 | | 7 047.00 | 7 047.00 |
BZ Other receivables | 1 341.00 | | 1 341.00 | 1 341.00 |
CF Cash and cash equivalents | 69 784.00 | | 69 784.00 | 69 784.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 78 362.00 | | 78 362.00 | 78 362.00 |
CO Grand total (0 to V) | 82 887.00 | 2 333.00 | 80 554.00 | 82 887.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | -4 415.00 | | | -4 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 970.00 | | | 10 970.00 |
DL TOTAL (I) | 7 655.00 | | | 7 655.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | | | 23.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 990.00 | | | 64 990.00 |
DX Trade payables and related accounts | 4 543.00 | | | 4 543.00 |
DY Tax and social security liabilities | 3 343.00 | | | 3 343.00 |
EC TOTAL (IV) | 72 898.00 | | | 72 898.00 |
EE Grand total (I to V) | 80 554.00 | | | 80 554.00 |
EG Accrued income and payables due within one year | 72 898.00 | | | 72 898.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 064.00 | | 30 064.00 | 30 064.00 |
FJ Net sales | 30 064.00 | | 30 064.00 | 30 064.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 30 084.00 | |
FW Other purchases and external expenses | | | 14 943.00 | |
FX Taxes, duties, and similar payments | | | 224.00 | |
FZ Social Security Contributions | | | 1 595.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 333.00 | |
GF Total Operating Expenses (II) | | | 19 095.00 | |
GG - OPERATING RESULT (I - II) | | | 10 989.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 595.00 | | | 1 595.00 |
HK Income tax | 19.00 | | | 19.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 084.00 | | | 30 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 114.00 | | | 19 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 970.00 | | | 10 970.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 64 990.00 | 64 990.00 | | 64 990.00 |
8B Suppliers and Related Accounts | 4 543.00 | 4 543.00 | | 4 543.00 |
VG Loans with a maturity of up to one year at origin | 23.00 | 23.00 | | 23.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 343.00 | 3 343.00 | | 3 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 087.00 | 8 578.00 | 1 509.00 | 10 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 898.00 | 72 898.00 | | 72 898.00 |
