| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 12 630.00 | 12 630.00 | | 12 630.00 |
BX Customers and related accounts | 14 100.00 | | 14 100.00 | 14 100.00 |
BZ Other receivables | 98 926.00 | | 98 926.00 | 98 926.00 |
CF Cash and cash equivalents | 103 842.00 | | 103 842.00 | 103 842.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 216 868.00 | | 216 868.00 | 216 868.00 |
CO Grand total (0 to V) | 229 498.00 | 12 630.00 | 216 868.00 | 229 498.00 |
CX Development or Research and Development Expenses | 12 630.00 | 12 630.00 | | 12 630.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 120 000.00 | 80 000.00 | | 120 000.00 |
DH Retained earnings | 16 288.00 | 9 898.00 | | 16 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 267.00 | 46 390.00 | | 24 267.00 |
DL TOTAL (I) | 182 555.00 | 158 288.00 | | 182 555.00 |
DX Trade payables and related accounts | 3 454.00 | 1 920.00 | | 3 454.00 |
DY Tax and social security liabilities | 30 858.00 | 29 061.00 | | 30 858.00 |
EC TOTAL (IV) | 34 312.00 | 30 981.00 | | 34 312.00 |
EE Grand total (I to V) | 216 868.00 | 189 269.00 | | 216 868.00 |
EG Accrued income and payables due within one year | 34 312.00 | 30 981.00 | | 34 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 119 530.00 | | 119 530.00 | 119 530.00 |
FJ Net sales | 119 530.00 | | 119 530.00 | 119 530.00 |
FO Operating subsidies | | | 91 449.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 210 986.00 | |
FW Other purchases and external expenses | | | 10 750.00 | |
FX Taxes, duties, and similar payments | | | 2 331.00 | |
FY Salaries and Wages | | | 151 321.00 | |
FZ Social Security Contributions | | | 18 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 887.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 186 718.00 | |
GG - OPERATING RESULT (I - II) | | | 24 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 210 986.00 | 235 862.00 | | 210 986.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 718.00 | 189 473.00 | | 186 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 267.00 | 46 390.00 | | 24 267.00 |
| |
| 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 | 12 630.00 | | | 12 630.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 630.00 | | | 12 630.00 |
I4 DECREASES Grand Total | | | 12 630.00 | |
IO DECREASES Total including other intangible assets | | | 12 630.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 743.00 | 3 887.00 | | 8 743.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 743.00 | 3 887.00 | | 8 743.00 |
| |
| 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 | 3 454.00 | 3 454.00 | | 3 454.00 |
8C Staff and Related Accounts | 8 089.00 | 8 089.00 | | 8 089.00 |
8D Social Security and Other Social Organizations | 9 636.00 | 9 636.00 | | 9 636.00 |
UX Other trade receivables | 14 100.00 | 14 100.00 | | 14 100.00 |
VB VAT | 808.00 | 808.00 | | 808.00 |
VM Income taxes | 98 118.00 | 98 118.00 | | 98 118.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 081.00 | 2 081.00 | | 2 081.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 026.00 | 113 026.00 | | 113 026.00 |
VW VAT | 11 052.00 | 11 052.00 | | 11 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 312.00 | 34 312.00 | | 34 312.00 |
