| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 838.00 | 838.00 | | 838.00 |
AT Other tangible assets | 6 052.00 | 6 052.00 | | 6 052.00 |
BJ TOTAL (I) | 6 890.00 | 6 890.00 | | 6 890.00 |
BX Customers and related accounts | 11 152.00 | | 11 152.00 | 11 152.00 |
BZ Other receivables | 361.00 | | 361.00 | 361.00 |
CD Marketable securities | 30 011.00 | | 30 011.00 | 30 011.00 |
CF Cash and cash equivalents | 1 629.00 | | 1 629.00 | 1 629.00 |
CJ TOTAL (II) | 43 153.00 | | 43 153.00 | 43 153.00 |
CO Grand total (0 to V) | 50 044.00 | 6 890.00 | 43 153.00 | 50 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 30 000.00 | | 15 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | | 8 001.00 | | |
DH Retained earnings | 17 012.00 | 43 010.00 | | 17 012.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 605.00 | -18 998.00 | | -2 605.00 |
DL TOTAL (I) | 33 907.00 | 66 512.00 | | 33 907.00 |
DV Miscellaneous Loans and Financial Debts (4) | 183.00 | 5 043.00 | | 183.00 |
DX Trade payables and related accounts | 2 040.00 | 3 360.00 | | 2 040.00 |
DY Tax and social security liabilities | 7 023.00 | 16 770.00 | | 7 023.00 |
EC TOTAL (IV) | 9 246.00 | 25 173.00 | | 9 246.00 |
EE Grand total (I to V) | 43 153.00 | 91 686.00 | | 43 153.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 678.00 | | 54 678.00 | 54 678.00 |
FJ Net sales | 54 678.00 | | 54 678.00 | 54 678.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 54 678.00 | |
FW Other purchases and external expenses | | | 15 669.00 | |
FX Taxes, duties, and similar payments | | | 546.00 | |
FY Salaries and Wages | | | 26 551.00 | |
FZ Social Security Contributions | | | 13 984.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 628.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 57 379.00 | |
GG - OPERATING RESULT (I - II) | | | -2 700.00 | |
GL Other interest and similar income | | | 95.00 | |
GP Total financial income (V) | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 95.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 774.00 | 63 343.00 | | 54 774.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 379.00 | 82 342.00 | | 57 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 605.00 | -18 998.00 | | -2 605.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 262.00 | 628.00 | | 6 262.00 |
PE DEPRECIATION Total including other intangible assets | 838.00 | | | 838.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 423.00 | 628.00 | | 5 423.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8D Social Security and Other Social Organizations | 4 840.00 | 4 840.00 | | 4 840.00 |
UX Other trade receivables | 11 152.00 | | | 11 152.00 |
VB VAT | 301.00 | | | 301.00 |
VI Group and Associates | 183.00 | 183.00 | | 183.00 |
VQ Other Taxes, Duties, and Similar Debts | 259.00 | 259.00 | | 259.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 513.00 | 11 513.00 | | 11 513.00 |
VW VAT | 1 923.00 | 1 923.00 | | 1 923.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 246.00 | 9 246.00 | | 9 246.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
