| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 426.00 | 426.00 | | 426.00 |
AT Other tangible assets | 50 669.00 | 50 185.00 | 484.00 | 50 669.00 |
BJ TOTAL (I) | 51 094.00 | 50 610.00 | 484.00 | 51 094.00 |
BX Customers and related accounts | 7 654.00 | 2 508.00 | 5 145.00 | 7 654.00 |
BZ Other receivables | 977.00 | | 977.00 | 977.00 |
CF Cash and cash equivalents | 77 427.00 | | 77 427.00 | 77 427.00 |
CH Prepaid expenses | 596.00 | | 596.00 | 596.00 |
CJ TOTAL (II) | 86 654.00 | 2 508.00 | 84 146.00 | 86 654.00 |
CO Grand total (0 to V) | 137 749.00 | 53 119.00 | 84 630.00 | 137 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 60 528.00 | 63 203.00 | | 60 528.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 924.00 | -2 675.00 | | -6 924.00 |
DL TOTAL (I) | 70 104.00 | 77 028.00 | | 70 104.00 |
DV Miscellaneous Loans and Financial Debts (4) | 257.00 | 2 149.00 | | 257.00 |
DX Trade payables and related accounts | 2 242.00 | 2 102.00 | | 2 242.00 |
DY Tax and social security liabilities | 12 027.00 | 11 955.00 | | 12 027.00 |
EC TOTAL (IV) | 14 526.00 | 16 206.00 | | 14 526.00 |
EE Grand total (I to V) | 84 630.00 | 93 234.00 | | 84 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 15 969.00 | |
FJ Net sales | | | 15 969.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 15 969.00 | |
FW Other purchases and external expenses | | | 13 781.00 | |
FX Taxes, duties, and similar payments | | | 745.00 | |
FY Salaries and Wages | | | 6 227.00 | |
FZ Social Security Contributions | | | 1 769.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 372.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 22 894.00 | |
GG - OPERATING RESULT (I - II) | | | -6 924.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 924.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 969.00 | 22 377.00 | | 15 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 894.00 | 25 052.00 | | 22 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 924.00 | -2 675.00 | | -6 924.00 |
| |
| 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 | 2 242.00 | 2 242.00 | | 2 242.00 |
8K Other liabilities (including liabilities related to repo transactions) | 257.00 | 257.00 | | 257.00 |
UX Other trade receivables | 7 654.00 | | | 7 654.00 |
VP Miscellaneous | 977.00 | | | 977.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 027.00 | 12 027.00 | | 12 027.00 |
VS Prepaid expenses | 596.00 | | | 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 227.00 | 9 227.00 | | 9 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 526.00 | 14 526.00 | | 14 526.00 |
