| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 16 695.00 | 16 695.00 | | 16 695.00 |
AT Other tangible assets | 13 445.00 | 13 445.00 | | 13 445.00 |
BJ TOTAL (I) | 30 141.00 | 30 141.00 | | 30 141.00 |
BT Goods | 540.00 | | 540.00 | 540.00 |
BX Customers and related accounts | 2 706.00 | | 2 706.00 | 2 706.00 |
BZ Other receivables | 49.00 | | 49.00 | 49.00 |
CD Marketable securities | 995.00 | | 995.00 | 995.00 |
CF Cash and cash equivalents | 104 295.00 | | 104 295.00 | 104 295.00 |
CJ TOTAL (II) | 108 586.00 | | 108 586.00 | 108 586.00 |
CO Grand total (0 to V) | 138 728.00 | 30 141.00 | 108 586.00 | 138 728.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DG Other reserves | 34 449.00 | 34 449.00 | | 34 449.00 |
DH Retained earnings | 29 783.00 | 29 024.00 | | 29 783.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 068.00 | 795.00 | | 1 068.00 |
DL TOTAL (I) | 107 224.00 | 106 192.00 | | 107 224.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 33.00 | | 31.00 |
DX Trade payables and related accounts | 606.00 | 106.00 | | 606.00 |
DY Tax and social security liabilities | 438.00 | 164.00 | | 438.00 |
EA Other liabilities | 317.00 | 539.00 | | 317.00 |
EC TOTAL (IV) | 1 362.00 | 811.00 | | 1 362.00 |
EE Grand total (I to V) | 108 586.00 | 107 003.00 | | 108 586.00 |
EG Accrued income and payables due within one year | 1 362.00 | 811.00 | | 1 362.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 20 833.00 | | 20 833.00 | 20 833.00 |
FJ Net sales | 20 833.00 | | 20 833.00 | 20 833.00 |
FR Total operating income (I) | | | 20 833.00 | |
FS Purchases of goods (including customs duties) | | | 15 042.00 | |
FT Inventory change (goods) | | | 58.00 | |
FW Other purchases and external expenses | | | 3 097.00 | |
FX Taxes, duties, and similar payments | | | 490.00 | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 18 687.00 | |
GG - OPERATING RESULT (I - II) | | | 2 146.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16.00 | |
GL Other interest and similar income | | | 65.00 | |
GP Total financial income (V) | | | 65.00 | |
GR Interest and similar expenses | | | 955.00 | |
GU Total financial expenses (VI) | | | 955.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 256.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 87.00 | | | 87.00 |
HD Total exceptional income (VII) | 87.00 | | | 87.00 |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HK Income tax | 188.00 | 156.00 | | 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 899.00 | 30 290.00 | | 20 899.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 831.00 | 29 495.00 | | 19 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 068.00 | 795.00 | | 1 068.00 |
| |
| 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 | 30 141.00 | | | 30 141.00 |
I4 DECREASES Grand Total | | | 30 141.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 141.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 141.00 | | | 30 141.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 141.00 | | | 30 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 141.00 | | | 30 141.00 |
| |
| 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 | 606.00 | 606.00 | | 606.00 |
8E Income Taxes | 188.00 | 188.00 | | 188.00 |
8K Other liabilities (including liabilities related to repo transactions) | 317.00 | 317.00 | | 317.00 |
UX Other trade receivables | 2 706.00 | 2 706.00 | | 2 706.00 |
VB VAT | 49.00 | 49.00 | | 49.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15.00 | 15.00 | | 15.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 755.00 | 2 755.00 | | 2 755.00 |
VW VAT | 250.00 | 250.00 | | 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 362.00 | 1 362.00 | | 1 362.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 097.00 | 10 109.00 | | 3 097.00 |
YW Business tax | 489.00 | 489.00 | | 489.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 490.00 | 489.00 | | 490.00 |
YY Amount of VAT collected | | 6 032.00 | | |
YZ Total deductible VAT on goods and services | | 4 798.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 097.00 | 10 109.00 | | 3 097.00 |
