| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 800.00 | | 800.00 | 800.00 |
AR Technical installations, industrial equipment and tools | 1 555.00 | 1 530.00 | 24.00 | 1 555.00 |
AT Other tangible assets | 1 003.00 | 1 003.00 | | 1 003.00 |
BJ TOTAL (I) | 3 358.00 | 2 533.00 | 824.00 | 3 358.00 |
BX Customers and related accounts | 4 433.00 | | 4 433.00 | 4 433.00 |
BZ Other receivables | 5 008.00 | | 5 008.00 | 5 008.00 |
CF Cash and cash equivalents | 46 557.00 | | 46 557.00 | 46 557.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 55 999.00 | | 55 999.00 | 55 999.00 |
CO Grand total (0 to V) | 59 357.00 | 2 533.00 | 56 823.00 | 59 357.00 |
| |
| 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 |
DG Other reserves | 32 974.00 | 7 688.00 | | 32 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 438.00 | 25 286.00 | | 1 438.00 |
DL TOTAL (I) | 37 713.00 | 36 274.00 | | 37 713.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 187.00 | 18 544.00 | | 5 187.00 |
DX Trade payables and related accounts | 47.00 | 1 037.00 | | 47.00 |
DY Tax and social security liabilities | 13 875.00 | 15 424.00 | | 13 875.00 |
EC TOTAL (IV) | 19 110.00 | 35 005.00 | | 19 110.00 |
EE Grand total (I to V) | 56 823.00 | 71 280.00 | | 56 823.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 64 657.00 | |
FJ Net sales | | | 64 657.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 925.00 | |
FQ Other income | | | 1 468.00 | |
FR Total operating income (I) | | | 68 051.00 | |
FW Other purchases and external expenses | | | 30 226.00 | |
FX Taxes, duties, and similar payments | | | 1 411.00 | |
FY Salaries and Wages | | | 25 500.00 | |
FZ Social Security Contributions | | | 9 041.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 137.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 66 317.00 | |
GG - OPERATING RESULT (I - II) | | | 1 733.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 92.00 | | |
HH Total exceptional expenses (VIII) | | 92.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -92.00 | | |
HK Income tax | 295.00 | 4 722.00 | | 295.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 051.00 | 91 482.00 | | 68 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 612.00 | 66 196.00 | | 66 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 438.00 | 25 286.00 | | 1 438.00 |
| |
| 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 | 3 358.00 | | | 3 358.00 |
I4 DECREASES Grand Total | | | 3 358.00 | |
IO DECREASES Total including other intangible assets | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 800.00 | | | 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 558.00 | | | 2 558.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 396.00 | 137.00 | | 2 396.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 396.00 | 137.00 | | 2 396.00 |
