| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 873.00 | 14 676.00 | 197.00 | 14 873.00 |
BJ TOTAL (I) | 14 873.00 | 14 676.00 | 197.00 | 14 873.00 |
BZ Other receivables | 1 850.00 | | 1 850.00 | 1 850.00 |
CD Marketable securities | 3 474.00 | | 3 474.00 | 3 474.00 |
CF Cash and cash equivalents | 11 895.00 | | 11 895.00 | 11 895.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 17 220.00 | | 17 220.00 | 17 220.00 |
CO Grand total (0 to V) | 32 093.00 | 14 676.00 | 17 417.00 | 32 093.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 4 512.00 | 5 037.00 | | 4 512.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 825.00 | -525.00 | | 825.00 |
DL TOTAL (I) | 13 721.00 | 12 897.00 | | 13 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 701.00 | | |
DX Trade payables and related accounts | 2 961.00 | 2 915.00 | | 2 961.00 |
DY Tax and social security liabilities | 734.00 | | | 734.00 |
EC TOTAL (IV) | 3 696.00 | 3 616.00 | | 3 696.00 |
EE Grand total (I to V) | 17 417.00 | 16 512.00 | | 17 417.00 |
EG Accrued income and payables due within one year | 3 695.00 | 3 616.00 | | 3 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 500.00 | | 9 500.00 | 9 500.00 |
FJ Net sales | 9 500.00 | | 9 500.00 | 9 500.00 |
FR Total operating income (I) | | | 9 500.00 | |
FW Other purchases and external expenses | | | 7 921.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
FZ Social Security Contributions | | | 1 202.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 848.00 | |
GE Other Expenses | | | 67.00 | |
GF Total Operating Expenses (II) | | | 10 224.00 | |
GG - OPERATING RESULT (I - II) | | | -724.00 | |
GM Reversals of provisions and transfers of expenses | | | 6 076.00 | |
GP Total financial income (V) | | | 6 076.00 | |
GT Net expenses on sales of marketable securities | | | 4 525.00 | |
GU Total financial expenses (VI) | | | 4 528.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 825.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 576.00 | 7 205.00 | | 15 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 751.00 | 7 730.00 | | 14 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 825.00 | -525.00 | | 825.00 |
| |
| 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 | 14 873.00 | | | 14 873.00 |
I4 DECREASES Grand Total | | | 14 873.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 873.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 873.00 | | | 14 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 828.00 | 848.00 | | 13 828.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 828.00 | 848.00 | | 13 828.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 6 076.00 | | 6 076.00 | 6 076.00 |
7B Total provisions for depreciation | 6 076.00 | | 6 076.00 | 6 076.00 |
7C Grand total | 6 076.00 | | 6 076.00 | 6 076.00 |
UG - Financial | | | 6 076.00 | |
| |
| 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 | 2 962.00 | 2 961.00 | | 2 962.00 |
VB VAT | 981.00 | 981.00 | | 981.00 |
VC Group and associates | 870.00 | 870.00 | | 870.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 850.00 | 1 850.00 | | 1 850.00 |
VW VAT | 734.00 | 734.00 | | 734.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 695.00 | 3 695.00 | | 3 695.00 |
