| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 792.00 | | 792.00 | 792.00 |
CD Marketable securities | 83 668.00 | | 83 668.00 | 83 668.00 |
CF Cash and cash equivalents | 10 839.00 | | 10 839.00 | 10 839.00 |
CJ TOTAL (II) | 95 299.00 | | 95 299.00 | 95 299.00 |
CO Grand total (0 to V) | 95 299.00 | | 95 299.00 | 95 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 63 728.00 | 30 818.00 | | 63 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 100.00 | 32 910.00 | | 22 100.00 |
DL TOTAL (I) | 90 228.00 | 68 128.00 | | 90 228.00 |
DQ Provisions for Expenses | | 20 048.00 | | |
DR TOTAL (IV) | | 20 048.00 | | |
DX Trade payables and related accounts | 4 176.00 | 11 662.00 | | 4 176.00 |
DY Tax and social security liabilities | 895.00 | 33 680.00 | | 895.00 |
EC TOTAL (IV) | 5 071.00 | 45 341.00 | | 5 071.00 |
EE Grand total (I to V) | 95 299.00 | 133 518.00 | | 95 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 911.00 | | 34 911.00 | 34 911.00 |
FJ Net sales | 34 911.00 | | 34 911.00 | 34 911.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 048.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 54 961.00 | |
FW Other purchases and external expenses | | | 12 239.00 | |
FX Taxes, duties, and similar payments | | | 1 781.00 | |
FY Salaries and Wages | | | 14 049.00 | |
FZ Social Security Contributions | | | 5 078.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 148.00 | |
GG - OPERATING RESULT (I - II) | | | 21 812.00 | |
GO Net income from sales of marketable securities | | | 287.00 | |
GP Total financial income (V) | | | 287.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 287.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 248.00 | 185 925.00 | | 55 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 148.00 | 153 015.00 | | 33 148.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 100.00 | 32 910.00 | | 22 100.00 |
| |
| 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 | 2 743.00 | | | 2 743.00 |
I4 DECREASES Grand Total | | 2 743.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 2 743.00 | | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 743.00 | | | 2 743.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 743.00 | | 2 743.00 | 2 743.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 743.00 | | 2 743.00 | 2 743.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 20 048.00 | | 20 048.00 | 20 048.00 |
7C Grand total | 20 048.00 | | 20 048.00 | 20 048.00 |
UE of which provisions and reversals: - Operating | | | 20 048.00 | |
| |
| 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 | 4 176.00 | 4 176.00 | | 4 176.00 |
VB VAT | 792.00 | | | 792.00 |
VQ Other Taxes, Duties, and Similar Debts | 895.00 | 895.00 | | 895.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 792.00 | 792.00 | | 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 071.00 | 5 071.00 | | 5 071.00 |
