| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 254.00 | 257.00 | 8 997.00 | 9 254.00 |
BH Other financial assets | 30 286.00 | | 30 286.00 | 30 286.00 |
BJ TOTAL (I) | 39 540.00 | 257.00 | 39 283.00 | 39 540.00 |
BZ Other receivables | 142 182.00 | | 142 182.00 | 142 182.00 |
CF Cash and cash equivalents | 7 070 764.00 | | 7 070 764.00 | 7 070 764.00 |
CH Prepaid expenses | 27 293.00 | | 27 293.00 | 27 293.00 |
CJ TOTAL (II) | 7 240 239.00 | | 7 240 239.00 | 7 240 239.00 |
CO Grand total (0 to V) | 7 279 779.00 | 257.00 | 7 279 522.00 | 7 279 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 694 000.00 | 2 694 000.00 | | 2 694 000.00 |
DH Retained earnings | -1 370 536.00 | -2 745.00 | | -1 370 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -482 947.00 | -1 367 790.00 | | -482 947.00 |
DL TOTAL (I) | 840 517.00 | 1 323 464.00 | | 840 517.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000 000.00 | 6 000 000.00 | | 6 000 000.00 |
DX Trade payables and related accounts | 72 039.00 | 229 655.00 | | 72 039.00 |
DY Tax and social security liabilities | 366 966.00 | 391 214.00 | | 366 966.00 |
EC TOTAL (IV) | 6 439 005.00 | 6 620 869.00 | | 6 439 005.00 |
EE Grand total (I to V) | 7 279 522.00 | 7 944 333.00 | | 7 279 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 757 950.00 | 757 950.00 | |
FJ Net sales | | 757 950.00 | 757 950.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 014.00 | |
FR Total operating income (I) | | | 802 964.00 | |
FW Other purchases and external expenses | | | 484 937.00 | |
FX Taxes, duties, and similar payments | | | 8 502.00 | |
FY Salaries and Wages | | | 591 418.00 | |
FZ Social Security Contributions | | | 192 817.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 257.00 | |
GE Other Expenses | | | 265.00 | |
GF Total Operating Expenses (II) | | | 1 278 195.00 | |
GG - OPERATING RESULT (I - II) | | | -475 231.00 | |
GR Interest and similar expenses | | | | |
GS Negative differences of foreign exchange | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -475 238.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 7 709.00 | 15.00 | | 7 709.00 |
HH Total exceptional expenses (VIII) | 7 709.00 | 15.00 | | 7 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 709.00 | -15.00 | | -7 709.00 |
HL TOTAL REVENUE (I + III + V + VII) | 802 964.00 | 280 464.00 | | 802 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 285 912.00 | 1 648 254.00 | | 1 285 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -482 947.00 | -1 367 790.00 | | -482 947.00 |
| |
| 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 | 30 286.00 | | 9 254.00 | 30 286.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 286.00 | |
I4 DECREASES Grand Total | | | 39 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 254.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 9 254.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 286.00 | | | 30 286.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | | 257.00 | | |
| |
| 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 | 6 000 000.00 | | | 6 000 000.00 |
8B Suppliers and Related Accounts | 72 039.00 | 72 039.00 | | 72 039.00 |
8C Staff and Related Accounts | 205 829.00 | 205 829.00 | | 205 829.00 |
8D Social Security and Other Social Organizations | 157 476.00 | 157 476.00 | | 157 476.00 |
UT Other financial assets | 30 286.00 | | | 30 286.00 |
VB VAT | 85 408.00 | | | 85 408.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 660.00 | 3 660.00 | | 3 660.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 56 775.00 | | | 56 775.00 |
VS Prepaid expenses | 27 293.00 | | | 27 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 199 761.00 | 169 475.00 | 30 286.00 | 199 761.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 439 005.00 | 439 005.00 | | 6 439 005.00 |
