| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 780.00 | 1 780.00 | | 1 780.00 |
AF Concessions, Patents and Similar Rights | 1 629.00 | 1 629.00 | | 1 629.00 |
AT Other tangible assets | 14 183.00 | 12 840.00 | 1 343.00 | 14 183.00 |
BJ TOTAL (I) | 17 592.00 | 16 249.00 | 1 343.00 | 17 592.00 |
BX Customers and related accounts | 2 902.00 | | 2 902.00 | 2 902.00 |
BZ Other receivables | 768.00 | | 768.00 | 768.00 |
CD Marketable securities | 6 567.00 | | 6 567.00 | 6 567.00 |
CF Cash and cash equivalents | 85 514.00 | | 85 514.00 | 85 514.00 |
CH Prepaid expenses | 1 915.00 | | 1 915.00 | 1 915.00 |
CJ TOTAL (II) | 97 667.00 | | 97 667.00 | 97 667.00 |
CO Grand total (0 to V) | 115 259.00 | 16 249.00 | 99 010.00 | 115 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 750.00 | 12 750.00 | | 12 750.00 |
DD Legal reserve (1) | 1 275.00 | 1 275.00 | | 1 275.00 |
DG Other reserves | 57 188.00 | 57 187.00 | | 57 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 494.00 | 1.00 | | 5 494.00 |
DL TOTAL (I) | 76 707.00 | 71 213.00 | | 76 707.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | 1 000.00 | | 1 000.00 |
DX Trade payables and related accounts | 1 744.00 | 1 720.00 | | 1 744.00 |
DY Tax and social security liabilities | 18 835.00 | 22 922.00 | | 18 835.00 |
EA Other liabilities | 693.00 | 307.00 | | 693.00 |
EC TOTAL (IV) | 22 303.00 | 25 979.00 | | 22 303.00 |
EE Grand total (I to V) | 99 010.00 | 97 192.00 | | 99 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 742.00 | | 9 742.00 | 9 742.00 |
FG Production sold - services | 44 937.00 | | 44 937.00 | 44 937.00 |
FJ Net sales | 54 679.00 | | 54 679.00 | 54 679.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 54 687.00 | |
FS Purchases of goods (including customs duties) | | | 9 045.00 | |
FW Other purchases and external expenses | | | 13 818.00 | |
FX Taxes, duties, and similar payments | | | 266.00 | |
FY Salaries and Wages | | | 18 376.00 | |
FZ Social Security Contributions | | | 7 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 573.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 49 666.00 | |
GG - OPERATING RESULT (I - II) | | | 5 021.00 | |
GO Net income from sales of marketable securities | | | 840.00 | |
GP Total financial income (V) | | | 840.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 367.00 | | | 367.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 527.00 | 60 819.00 | | 55 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 033.00 | 60 817.00 | | 50 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 494.00 | 1.00 | | 5 494.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8B Suppliers and Related Accounts | 1 744.00 | 1 744.00 | | 1 744.00 |
8K Other liabilities (including liabilities related to repo transactions) | 693.00 | 693.00 | | 693.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 835.00 | 18 835.00 | | 18 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 586.00 | 5 586.00 | | 5 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 303.00 | 22 303.00 | | 22 303.00 |
