| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 31 720.00 | 30 847.00 | 873.00 | 31 720.00 |
AT Other tangible assets | 1 252.00 | 1 252.00 | | 1 252.00 |
BJ TOTAL (I) | 32 972.00 | 32 099.00 | 873.00 | 32 972.00 |
BX Customers and related accounts | 12 660.00 | | 12 660.00 | 12 660.00 |
BZ Other receivables | 564.00 | | 564.00 | 564.00 |
CF Cash and cash equivalents | 17 076.00 | | 17 076.00 | 17 076.00 |
CH Prepaid expenses | 508.00 | | 508.00 | 508.00 |
CJ TOTAL (II) | 30 808.00 | | 30 808.00 | 30 808.00 |
CO Grand total (0 to V) | 63 780.00 | 32 099.00 | 31 681.00 | 63 780.00 |
| |
| 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 | 4 258.00 | 11 578.00 | | 4 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 232.00 | -7 320.00 | | 1 232.00 |
DL TOTAL (I) | 14 290.00 | 13 058.00 | | 14 290.00 |
DX Trade payables and related accounts | 4 113.00 | 10 418.00 | | 4 113.00 |
DY Tax and social security liabilities | 13 278.00 | 2 201.00 | | 13 278.00 |
EA Other liabilities | | 1 500.00 | | |
EC TOTAL (IV) | 17 391.00 | 14 118.00 | | 17 391.00 |
EE Grand total (I to V) | 31 681.00 | 27 176.00 | | 31 681.00 |
EG Accrued income and payables due within one year | 17 391.00 | 14 118.00 | | 17 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 42 965.00 | |
FJ Net sales | | | 42 965.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 42 965.00 | |
FW Other purchases and external expenses | | | 17 512.00 | |
FX Taxes, duties, and similar payments | | | 241.00 | |
FY Salaries and Wages | | | 19 951.00 | |
GB Operating Expenses - Provisions | | | 3 344.00 | |
GE Other Expenses | | | 2 185.00 | |
GF Total Operating Expenses (II) | | | 43 233.00 | |
GG - OPERATING RESULT (I - II) | | | -268.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -268.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 500.00 | | | 1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 465.00 | 46 928.00 | | 44 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 233.00 | 54 248.00 | | 43 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 232.00 | -7 320.00 | | 1 232.00 |
| |
| 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 | 35 631.00 | | | 35 631.00 |
I4 DECREASES Grand Total | | 2 659.00 | 32 972.00 | |
IO DECREASES Total including other intangible assets | | | 31 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 659.00 | 1 252.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 720.00 | | | 31 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 911.00 | | | 3 911.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 414.00 | 3 344.00 | 2 659.00 | 31 414.00 |
PE DEPRECIATION Total including other intangible assets | 27 503.00 | 3 344.00 | | 27 503.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 911.00 | | 2 659.00 | 3 911.00 |
| |
| 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 | 4 113.00 | 4 113.00 | | 4 113.00 |
8C Staff and Related Accounts | 6 820.00 | 6 820.00 | | 6 820.00 |
8D Social Security and Other Social Organizations | 1 984.00 | 1 984.00 | | 1 984.00 |
UX Other trade receivables | 12 660.00 | | | 12 660.00 |
VB VAT | 564.00 | | | 564.00 |
VS Prepaid expenses | 508.00 | | | 508.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 732.00 | 13 732.00 | | 13 732.00 |
VW VAT | 4 474.00 | 4 474.00 | | 4 474.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 391.00 | 17 391.00 | | 17 391.00 |
