| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 673.00 | 11 646.00 | 9 027.00 | 20 673.00 |
AT Other tangible assets | 1 300.00 | 1 300.00 | | 1 300.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 22 476.00 | 12 946.00 | 9 530.00 | 22 476.00 |
BR Intermediate and finished products | 322.00 | | 322.00 | 322.00 |
BX Customers and related accounts | 3 520.00 | | 3 520.00 | 3 520.00 |
BZ Other receivables | 11 478.00 | | 11 478.00 | 11 478.00 |
CF Cash and cash equivalents | 10 256.00 | | 10 256.00 | 10 256.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 25 726.00 | | 25 726.00 | 25 726.00 |
CO Grand total (0 to V) | 48 202.00 | 12 946.00 | 35 256.00 | 48 202.00 |
CU Other investments | 503.00 | | 503.00 | 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 4 362.00 | 4 465.00 | | 4 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 438.00 | -103.00 | | 9 438.00 |
DL TOTAL (I) | 17 101.00 | 7 662.00 | | 17 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 001.00 | 3 382.00 | | 10 001.00 |
DX Trade payables and related accounts | 2 044.00 | 932.00 | | 2 044.00 |
DY Tax and social security liabilities | 4 857.00 | 5 195.00 | | 4 857.00 |
EA Other liabilities | 1 254.00 | 713.00 | | 1 254.00 |
EB Prepaid income (2) | | 8 330.00 | | |
EC TOTAL (IV) | 18 155.00 | 18 552.00 | | 18 155.00 |
EE Grand total (I to V) | 35 256.00 | 26 214.00 | | 35 256.00 |
EG Accrued income and payables due within one year | 18 155.00 | 18 552.00 | | 18 155.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 75.00 | | 75.00 | 75.00 |
FG Production sold - services | 11 900.00 | | 11 900.00 | 11 900.00 |
FJ Net sales | 11 975.00 | | 11 975.00 | 11 975.00 |
FM Inventory production | | | 322.00 | |
FO Operating subsidies | | | 40 530.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 384.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 61 222.00 | |
FW Other purchases and external expenses | | | 10 367.00 | |
FX Taxes, duties, and similar payments | | | 629.00 | |
FY Salaries and Wages | | | 11 114.00 | |
FZ Social Security Contributions | | | 6 370.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 646.00 | |
GE Other Expenses | | | 3 056.00 | |
GF Total Operating Expenses (II) | | | 43 183.00 | |
GG - OPERATING RESULT (I - II) | | | 18 040.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 7 000.00 | | |
HD Total exceptional income (VII) | | 7 000.00 | | |
HF Exceptional expenses on capital transactions | 7 000.00 | 2 699.00 | | 7 000.00 |
HH Total exceptional expenses (VIII) | 7 000.00 | 2 699.00 | | 7 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 000.00 | 4 301.00 | | -7 000.00 |
HK Income tax | 1 608.00 | 397.00 | | 1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 229.00 | 19 300.00 | | 61 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 791.00 | 19 402.00 | | 51 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 438.00 | -103.00 | | 9 438.00 |
| |
| 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 | 14 092.00 | | 20 673.00 | 14 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 503.00 | |
I4 DECREASES Grand Total | | 12 289.00 | 22 476.00 | |
IO DECREASES Total including other intangible assets | | | 20 673.00 | |
IY DECREASES Total Tangible Fixed Assets | | 12 289.00 | 1 300.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 20 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 589.00 | | | 13 589.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 503.00 | | | 503.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 300.00 | 11 646.00 | | 1 300.00 |
PE DEPRECIATION Total including other intangible assets | | 11 646.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 1 300.00 | | | 1 300.00 |
| |
| 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 | 2 044.00 | 2 044.00 | | 2 044.00 |
8C Staff and Related Accounts | 392.00 | 392.00 | | 392.00 |
8D Social Security and Other Social Organizations | 2 535.00 | 2 535.00 | | 2 535.00 |
8E Income Taxes | 1 281.00 | 1 281.00 | | 1 281.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 254.00 | 1 254.00 | | 1 254.00 |
UX Other trade receivables | 3 520.00 | | | 3 520.00 |
UY Staff and related accounts | 667.00 | | | 667.00 |
VB VAT | 1 811.00 | | | 1 811.00 |
VI Group and Associates | 10 001.00 | 10 001.00 | | 10 001.00 |
VP Miscellaneous | 9 000.00 | | | 9 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 317.00 | 317.00 | | 317.00 |
VS Prepaid expenses | 150.00 | | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 148.00 | 15 148.00 | | 15 148.00 |
VW VAT | 332.00 | 332.00 | | 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 155.00 | 18 155.00 | | 18 155.00 |
