| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 130 000.00 | | 130 000.00 | 130 000.00 |
AT Other tangible assets | 2 090.00 | 928.00 | 1 162.00 | 2 090.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 132 170.00 | 928.00 | 131 242.00 | 132 170.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 457.00 | | 457.00 | 457.00 |
CJ TOTAL (II) | 457.00 | | 457.00 | 457.00 |
CO Grand total (0 to V) | 132 627.00 | 928.00 | 131 699.00 | 132 627.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 18 251.00 | -1 457.00 | | 18 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 151.00 | 19 808.00 | | 10 151.00 |
DL TOTAL (I) | 29 502.00 | 19 351.00 | | 29 502.00 |
DQ Provisions for Expenses | | 7 733.00 | | |
DR TOTAL (IV) | | 7 733.00 | | |
DU Loans and Debts from Credit Institutions (3) | 77 940.00 | 96 306.00 | | 77 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 710.00 | 6 587.00 | | 6 710.00 |
DX Trade payables and related accounts | 945.00 | 808.00 | | 945.00 |
DY Tax and social security liabilities | 16 601.00 | 2 599.00 | | 16 601.00 |
EC TOTAL (IV) | 102 197.00 | 106 300.00 | | 102 197.00 |
EE Grand total (I to V) | 131 699.00 | 133 384.00 | | 131 699.00 |
EG Accrued income and payables due within one year | 102 197.00 | 106 300.00 | | 102 197.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 874.00 | | 72 874.00 | 72 874.00 |
FJ Net sales | 72 874.00 | | 72 874.00 | 72 874.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 733.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 80 608.00 | |
FW Other purchases and external expenses | | | 39 459.00 | |
FX Taxes, duties, and similar payments | | | 3 496.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 14 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 464.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 67 485.00 | |
GG - OPERATING RESULT (I - II) | | | 13 123.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 2 236.00 | |
GU Total financial expenses (VI) | | | 2 236.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 887.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 736.00 | 102.00 | | 736.00 |
HH Total exceptional expenses (VIII) | 736.00 | 102.00 | | 736.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -736.00 | -102.00 | | -736.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 609.00 | 54 026.00 | | 80 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 458.00 | 34 218.00 | | 70 458.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 151.00 | 19 808.00 | | 10 151.00 |
HP References: Equipment leasing | 2 365.00 | | | 2 365.00 |
| |
| 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 | 132 170.00 | | | 132 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | | 132 170.00 | |
IO DECREASES Total including other intangible assets | | | 130 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 090.00 | |
KD ACQUISITIONS Total including other intangible assets | 130 000.00 | | | 130 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 090.00 | | | 2 090.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 464.00 | 464.00 | | 464.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 464.00 | 464.00 | | 464.00 |
| |
| 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 | 945.00 | 945.00 | | 945.00 |
8D Social Security and Other Social Organizations | 15 719.00 | 15 719.00 | | 15 719.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
VI Group and Associates | 6 710.00 | 6 710.00 | | 6 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80.00 | 80.00 | | 80.00 |
VW VAT | 882.00 | 882.00 | | 882.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 257.00 | 24 257.00 | | 24 257.00 |
