| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 924.00 | 3 924.00 | | 3 924.00 |
AP Buildings | 1 082.00 | 854.00 | 227.00 | 1 082.00 |
AT Other tangible assets | 8 071.00 | 8 071.00 | | 8 071.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 13 126.00 | 12 849.00 | 276.00 | 13 126.00 |
BX Customers and related accounts | 12 608.00 | | 12 608.00 | 12 608.00 |
BZ Other receivables | 219.00 | | 219.00 | 219.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 44 014.00 | | 44 014.00 | 44 014.00 |
CJ TOTAL (II) | 56 840.00 | | 56 840.00 | 56 840.00 |
CO Grand total (0 to V) | 69 966.00 | 12 849.00 | 57 116.00 | 69 966.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 30 945.00 | 43 222.00 | | 30 945.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 001.00 | -12 278.00 | | 5 001.00 |
DL TOTAL (I) | 44 196.00 | 39 195.00 | | 44 196.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 341.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 152.00 | | | 7 152.00 |
DX Trade payables and related accounts | 3 411.00 | 4 995.00 | | 3 411.00 |
DY Tax and social security liabilities | 2 358.00 | 921.00 | | 2 358.00 |
EC TOTAL (IV) | 12 921.00 | 9 257.00 | | 12 921.00 |
EE Grand total (I to V) | 57 116.00 | 48 452.00 | | 57 116.00 |
EI Including equity loans | 7 152.00 | | | 7 152.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 815.00 | 62.00 | 22 877.00 | 22 815.00 |
FJ Net sales | 22 815.00 | 62.00 | 22 877.00 | 22 815.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 878.00 | |
FW Other purchases and external expenses | | | 9 740.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 1 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135.00 | |
GF Total Operating Expenses (II) | | | 17 857.00 | |
GG - OPERATING RESULT (I - II) | | | 5 021.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GT Net expenses on sales of marketable securities | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 878.00 | 10 008.00 | | 22 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 877.00 | 22 286.00 | | 17 877.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 001.00 | -12 278.00 | | 5 001.00 |
| |
| 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 | 13 126.00 | | | 13 126.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 13 126.00 | |
IO DECREASES Total including other intangible assets | | | 3 924.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 153.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 924.00 | | | 3 924.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 153.00 | | | 9 153.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 714.00 | 135.00 | | 12 714.00 |
PE DEPRECIATION Total including other intangible assets | 3 924.00 | | | 3 924.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 790.00 | 135.00 | | 8 790.00 |
| |
| 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 | 3 411.00 | 3 411.00 | | 3 411.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 12 608.00 | | | 12 608.00 |
VB VAT | 206.00 | | | 206.00 |
VI Group and Associates | 7 152.00 | 7 152.00 | | 7 152.00 |
VM Income taxes | 13.00 | | | 13.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 876.00 | 12 876.00 | | 12 876.00 |
VW VAT | 2 358.00 | 2 358.00 | | 2 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 921.00 | 12 921.00 | | 12 921.00 |
