| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 15 000.00 | | 15 000.00 |
AT Other tangible assets | 7 560.00 | 6 815.00 | 744.00 | 7 560.00 |
BJ TOTAL (I) | 22 560.00 | 21 815.00 | 744.00 | 22 560.00 |
BX Customers and related accounts | 81 753.00 | | 81 753.00 | 81 753.00 |
BZ Other receivables | 1 114.00 | | 1 114.00 | 1 114.00 |
CD Marketable securities | 55 000.00 | | 55 000.00 | 55 000.00 |
CF Cash and cash equivalents | 40 321.00 | | 40 321.00 | 40 321.00 |
CJ TOTAL (II) | 178 187.00 | | 178 187.00 | 178 187.00 |
CO Grand total (0 to V) | 200 747.00 | 21 815.00 | 178 932.00 | 200 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 184 708.00 | 184 708.00 | | 184 708.00 |
DH Retained earnings | -24 589.00 | -18 282.00 | | -24 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 208.00 | -6 307.00 | | -6 208.00 |
DL TOTAL (I) | 159 410.00 | 165 618.00 | | 159 410.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 191.00 | 3 445.00 | | 2 191.00 |
DW Advances and down payments received on current orders | 46.00 | 76.00 | | 46.00 |
DX Trade payables and related accounts | 1 272.00 | | | 1 272.00 |
DY Tax and social security liabilities | 16 013.00 | 13 676.00 | | 16 013.00 |
EC TOTAL (IV) | 19 521.00 | 17 198.00 | | 19 521.00 |
EE Grand total (I to V) | 178 932.00 | 182 816.00 | | 178 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 927.00 | | 102 927.00 | 102 927.00 |
FJ Net sales | 102 927.00 | | 102 927.00 | 102 927.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 600.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 103 529.00 | |
FW Other purchases and external expenses | | | 27 348.00 | |
FX Taxes, duties, and similar payments | | | 4 737.00 | |
FY Salaries and Wages | | | 55 500.00 | |
FZ Social Security Contributions | | | 20 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 433.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 109 851.00 | |
GG - OPERATING RESULT (I - II) | | | -6 323.00 | |
GL Other interest and similar income | | | 30.00 | |
GP Total financial income (V) | | | 30.00 | |
GR Interest and similar expenses | | | 52.00 | |
GU Total financial expenses (VI) | | | 52.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 345.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 14 000.00 | | |
HD Total exceptional income (VII) | | 14 000.00 | | |
HF Exceptional expenses on capital transactions | | 7 389.00 | | |
HH Total exceptional expenses (VIII) | | 7 389.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 611.00 | | |
HK Income tax | -137.00 | | | -137.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 558.00 | 116 342.00 | | 103 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 766.00 | 122 649.00 | | 109 766.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 208.00 | -6 307.00 | | -6 208.00 |
| |
| 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 | 46.00 | 46.00 | | 46.00 |
8B Suppliers and Related Accounts | 1 272.00 | 1 272.00 | | 1 272.00 |
VG Loans with a maturity of up to one year at origin | 2 191.00 | 1 331.00 | 860.00 | 2 191.00 |
VQ Other Taxes, Duties, and Similar Debts | 16 013.00 | 16 013.00 | | 16 013.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 867.00 | 82 867.00 | | 82 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 521.00 | 18 662.00 | 860.00 | 19 521.00 |
