| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 717.00 | 717.00 | | 717.00 |
BH Other financial assets | 470.00 | | 470.00 | 470.00 |
BJ TOTAL (I) | 1 427.00 | 717.00 | 710.00 | 1 427.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 454.00 | | 454.00 | 454.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 22 377.00 | | 22 377.00 | 22 377.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 76 832.00 | | 76 832.00 | 76 832.00 |
CO Grand total (0 to V) | 78 259.00 | 717.00 | 77 542.00 | 78 259.00 |
CU Other investments | 240.00 | | 240.00 | 240.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 24 472.00 | 49 900.00 | | 24 472.00 |
DH Retained earnings | | 43 543.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 396.00 | -68 971.00 | | 19 396.00 |
DL TOTAL (I) | 52 119.00 | 32 722.00 | | 52 119.00 |
DU Loans and Debts from Credit Institutions (3) | 276.00 | 330.00 | | 276.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | 2.00 | | 20.00 |
DX Trade payables and related accounts | 2 727.00 | 2 483.00 | | 2 727.00 |
DY Tax and social security liabilities | 22 400.00 | 17 308.00 | | 22 400.00 |
EC TOTAL (IV) | 25 423.00 | 20 124.00 | | 25 423.00 |
EE Grand total (I to V) | 77 542.00 | 52 846.00 | | 77 542.00 |
EG Accrued income and payables due within one year | 25 423.00 | 20 124.00 | | 25 423.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 276.00 | 330.00 | | 276.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 95 000.00 | |
FJ Net sales | | | 95 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 116.00 | |
FR Total operating income (I) | | | 95 116.00 | |
FW Other purchases and external expenses | | | 42 553.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 20 000.00 | |
FZ Social Security Contributions | | | 13 092.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 75 722.00 | |
GG - OPERATING RESULT (I - II) | | | 19 395.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 396.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 498.00 | | |
HD Total exceptional income (VII) | | 1 498.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 498.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 95 118.00 | 26 535.00 | | 95 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 722.00 | 95 506.00 | | 75 722.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 396.00 | -68 971.00 | | 19 396.00 |
| |
| 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 | 1 427.00 | | | 1 427.00 |
I3 DECREASES Total Financial Fixed Assets | | | 710.00 | |
I4 DECREASES Grand Total | | | 1 427.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 717.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 717.00 | | | 717.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 710.00 | | | 710.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 717.00 | | | 717.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 717.00 | | | 717.00 |
| |
| 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 | 2 727.00 | 2 727.00 | | 2 727.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20.00 | 20.00 | | 20.00 |
UT Other financial assets | 470.00 | 470.00 | | 470.00 |
UX Other trade receivables | 454.00 | | | 454.00 |
VG Loans with a maturity of up to one year at origin | 276.00 | 276.00 | | 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 400.00 | 22 400.00 | | 22 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 924.00 | 54 454.00 | 470.00 | 54 924.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 423.00 | 25 423.00 | | 25 423.00 |
