| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 600.00 | 600.00 | | 600.00 |
AR Technical installations, industrial equipment and tools | 1 045.00 | 1 045.00 | | 1 045.00 |
AT Other tangible assets | 5 693.00 | 5 693.00 | | 5 693.00 |
BH Other financial assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 7 533.00 | 7 338.00 | 195.00 | 7 533.00 |
BX Customers and related accounts | 3 297.00 | 2 354.00 | 943.00 | 3 297.00 |
BZ Other receivables | 3 501.00 | | 3 501.00 | 3 501.00 |
CD Marketable securities | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 13 044.00 | | 13 044.00 | 13 044.00 |
CH Prepaid expenses | 628.00 | | 628.00 | 628.00 |
CJ TOTAL (II) | 55 469.00 | 2 354.00 | 53 115.00 | 55 469.00 |
CO Grand total (0 to V) | 63 002.00 | 9 692.00 | 53 310.00 | 63 002.00 |
CP Shares due in less than one year | 195.00 | | | 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 38 844.00 | 38 872.00 | | 38 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 639.00 | -28.00 | | -7 639.00 |
DL TOTAL (I) | 42 205.00 | 49 844.00 | | 42 205.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 047.00 | 5 053.00 | | 6 047.00 |
DX Trade payables and related accounts | 2 687.00 | 2 197.00 | | 2 687.00 |
DY Tax and social security liabilities | 1 900.00 | 2 621.00 | | 1 900.00 |
EA Other liabilities | 472.00 | 472.00 | | 472.00 |
EC TOTAL (IV) | 11 105.00 | 10 343.00 | | 11 105.00 |
EE Grand total (I to V) | 53 310.00 | 60 187.00 | | 53 310.00 |
EG Accrued income and payables due within one year | 11 105.00 | 10 343.00 | | 11 105.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 30 933.00 | |
FJ Net sales | | | 30 933.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 30 941.00 | |
FW Other purchases and external expenses | | | 34 260.00 | |
FX Taxes, duties, and similar payments | | | 1 011.00 | |
FY Salaries and Wages | | | 2 266.00 | |
FZ Social Security Contributions | | | 188.00 | |
GB Operating Expenses - Provisions | | | 1 320.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 39 049.00 | |
GG - OPERATING RESULT (I - II) | | | -8 107.00 | |
GL Other interest and similar income | | | 468.00 | |
GP Total financial income (V) | | | 468.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 409.00 | 50 475.00 | | 31 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 049.00 | 50 504.00 | | 39 049.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 639.00 | -28.00 | | -7 639.00 |
| |
| 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 | 7 533.00 | | | 7 533.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | | 7 533.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 738.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 738.00 | | | 6 738.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 195.00 | | | 195.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 195.00 | 143.00 | | 7 195.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 595.00 | 143.00 | | 6 595.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 177.00 | 1 177.00 | | 1 177.00 |
7B Total provisions for depreciation | 1 177.00 | 1 177.00 | | 1 177.00 |
7C Grand total | 1 177.00 | 1 177.00 | | 1 177.00 |
UE of which provisions and reversals: - Operating | | 1 177.00 | | |
| |
| 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 | 2 687.00 | 2 687.00 | | 2 687.00 |
8C Staff and Related Accounts | 360.00 | 360.00 | | 360.00 |
8D Social Security and Other Social Organizations | 307.00 | 307.00 | | 307.00 |
8K Other liabilities (including liabilities related to repo transactions) | 472.00 | 472.00 | | 472.00 |
UT Other financial assets | 195.00 | 195.00 | | 195.00 |
UX Other trade receivables | 472.00 | 472.00 | | 472.00 |
VA Doubtful or disputed receivables | 2 825.00 | 2 825.00 | | 2 825.00 |
VB VAT | 2 802.00 | 2 802.00 | | 2 802.00 |
VI Group and Associates | 6 047.00 | 6 047.00 | | 6 047.00 |
VM Income taxes | 590.00 | 590.00 | | 590.00 |
VP Miscellaneous | 109.00 | 109.00 | | 109.00 |
VQ Other Taxes, Duties, and Similar Debts | 728.00 | 728.00 | | 728.00 |
VS Prepaid expenses | 628.00 | 628.00 | | 628.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 620.00 | 7 620.00 | | 7 620.00 |
VW VAT | 505.00 | 505.00 | | 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 105.00 | 11 105.00 | | 11 105.00 |
