| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 593.00 | 593.00 | | 593.00 |
AT Other tangible assets | 2 904.00 | 2 176.00 | 728.00 | 2 904.00 |
BD Other fixed assets | 105.00 | | 105.00 | 105.00 |
BJ TOTAL (I) | 3 602.00 | 2 769.00 | 833.00 | 3 602.00 |
BZ Other receivables | 516.00 | | 516.00 | 516.00 |
CD Marketable securities | 2 512.00 | | 2 512.00 | 2 512.00 |
CF Cash and cash equivalents | 15 184.00 | | 15 184.00 | 15 184.00 |
CH Prepaid expenses | 44.00 | | 44.00 | 44.00 |
CJ TOTAL (II) | 18 255.00 | | 18 255.00 | 18 255.00 |
CO Grand total (0 to V) | 21 857.00 | 2 769.00 | 19 088.00 | 21 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 2 329.00 | 1 920.00 | | 2 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 847.00 | 409.00 | | 4 847.00 |
DL TOTAL (I) | 15 976.00 | 11 129.00 | | 15 976.00 |
DU Loans and Debts from Credit Institutions (3) | 958.00 | 1 268.00 | | 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 985.00 | 221.00 | | 985.00 |
DX Trade payables and related accounts | 70.00 | 67.00 | | 70.00 |
DY Tax and social security liabilities | 1 099.00 | 76.00 | | 1 099.00 |
EC TOTAL (IV) | 3 112.00 | 1 633.00 | | 3 112.00 |
EE Grand total (I to V) | 19 088.00 | 12 762.00 | | 19 088.00 |
EG Accrued income and payables due within one year | 3 112.00 | 1 633.00 | | 3 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 52 251.00 | | 52 251.00 | 52 251.00 |
FJ Net sales | 52 251.00 | | 52 251.00 | 52 251.00 |
FR Total operating income (I) | | | 52 251.00 | |
FW Other purchases and external expenses | | | 25 026.00 | |
FX Taxes, duties, and similar payments | | | 747.00 | |
FY Salaries and Wages | | | 21 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 660.00 | |
GF Total Operating Expenses (II) | | | 47 432.00 | |
GG - OPERATING RESULT (I - II) | | | 4 819.00 | |
GL Other interest and similar income | | | 69.00 | |
GP Total financial income (V) | | | 69.00 | |
GR Interest and similar expenses | | | 41.00 | |
GU Total financial expenses (VI) | | | 41.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 52 321.00 | 48 069.00 | | 52 321.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 473.00 | 47 659.00 | | 47 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 847.00 | 409.00 | | 4 847.00 |
| |
| 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 | 3 788.00 | | 363.00 | 3 788.00 |
I3 DECREASES Total Financial Fixed Assets | | | 105.00 | |
I4 DECREASES Grand Total | | 549.00 | 3 602.00 | |
IO DECREASES Total including other intangible assets | | | 593.00 | |
IY DECREASES Total Tangible Fixed Assets | | 549.00 | 2 904.00 | |
KD ACQUISITIONS Total including other intangible assets | 593.00 | | | 593.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 090.00 | | 363.00 | 3 090.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 105.00 | | | 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 658.00 | 660.00 | 549.00 | 2 658.00 |
PE DEPRECIATION Total including other intangible assets | 593.00 | | | 593.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 064.00 | 660.00 | 549.00 | 2 064.00 |
| |
| 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 | 70.00 | 70.00 | | 70.00 |
VG Loans with a maturity of up to one year at origin | 958.00 | 958.00 | | 958.00 |
VI Group and Associates | 985.00 | 985.00 | | 985.00 |
VJ Loans taken out during the year | 324.00 | | | 324.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 516.00 | | | 516.00 |
VS Prepaid expenses | 44.00 | | | 44.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 560.00 | 560.00 | | 560.00 |
VW VAT | 1 099.00 | 1 099.00 | | 1 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 112.00 | 3 112.00 | | 3 112.00 |
