| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 000.00 | | 2 000.00 | 2 000.00 |
AP Buildings | 38 000.00 | 12 494.00 | 25 506.00 | 38 000.00 |
AT Other tangible assets | 5 116.00 | 4 022.00 | 1 094.00 | 5 116.00 |
BJ TOTAL (I) | 45 116.00 | 16 516.00 | 28 600.00 | 45 116.00 |
BV Advances and down payments on orders | 175.00 | | 175.00 | 175.00 |
BX Customers and related accounts | 1 881.00 | | 1 881.00 | 1 881.00 |
BZ Other receivables | 2 881.00 | | 2 881.00 | 2 881.00 |
CD Marketable securities | 104 672.00 | 8 094.00 | 96 578.00 | 104 672.00 |
CF Cash and cash equivalents | 69 513.00 | | 69 513.00 | 69 513.00 |
CH Prepaid expenses | 81.00 | | 81.00 | 81.00 |
CJ TOTAL (II) | 179 204.00 | 8 094.00 | 171 109.00 | 179 204.00 |
CO Grand total (0 to V) | 224 320.00 | 24 611.00 | 199 709.00 | 224 320.00 |
| |
| 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 |
DH Retained earnings | 195 772.00 | 227 273.00 | | 195 772.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 620.00 | -15 001.00 | | -11 620.00 |
DL TOTAL (I) | 192 537.00 | 220 656.00 | | 192 537.00 |
DU Loans and Debts from Credit Institutions (3) | 44.00 | 15.00 | | 44.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 663.00 | 3 814.00 | | 1 663.00 |
DX Trade payables and related accounts | 3 263.00 | 1 458.00 | | 3 263.00 |
DY Tax and social security liabilities | 2 203.00 | 16 270.00 | | 2 203.00 |
EC TOTAL (IV) | 7 172.00 | 21 557.00 | | 7 172.00 |
EE Grand total (I to V) | 199 709.00 | 242 213.00 | | 199 709.00 |
EI Including equity loans | 1 663.00 | | | 1 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 653.00 | 38 507.00 | 45 160.00 | 6 653.00 |
FJ Net sales | 6 653.00 | 38 507.00 | 45 160.00 | 6 653.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 45 162.00 | |
FW Other purchases and external expenses | | | 38 979.00 | |
FX Taxes, duties, and similar payments | | | 1 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 392.00 | |
GE Other Expenses | | | 12 000.00 | |
GF Total Operating Expenses (II) | | | 53 839.00 | |
GG - OPERATING RESULT (I - II) | | | -8 677.00 | |
GM Reversals of provisions and transfers of expenses | | | 118.00 | |
GO Net income from sales of marketable securities | | | 5 937.00 | |
GP Total financial income (V) | | | 6 055.00 | |
GQ Financial allocations to depreciation and provisions | | | 8 094.00 | |
GT Net expenses on sales of marketable securities | | | 903.00 | |
GU Total financial expenses (VI) | | | 8 998.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 943.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 620.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -463.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 217.00 | 31 794.00 | | 51 217.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 837.00 | 46 796.00 | | 62 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 620.00 | -15 001.00 | | -11 620.00 |
| |
| 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 | 45 116.00 | | | 45 116.00 |
I4 DECREASES Grand Total | | | 45 116.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 116.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 116.00 | | | 45 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 124.00 | 1 392.00 | | 15 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 124.00 | 1 392.00 | | 15 124.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 450.00 | 450.00 | | 450.00 |
8B Suppliers and Related Accounts | 3 263.00 | 3 263.00 | | 3 263.00 |
UX Other trade receivables | 1 881.00 | 1 881.00 | | 1 881.00 |
VB VAT | 1 710.00 | 1 710.00 | | 1 710.00 |
VG Loans with a maturity of up to one year at origin | 44.00 | 44.00 | | 44.00 |
VI Group and Associates | 1 213.00 | 1 213.00 | | 1 213.00 |
VM Income taxes | 463.00 | 463.00 | | 463.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 083.00 | 2 083.00 | | 2 083.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 708.00 | 708.00 | | 708.00 |
VS Prepaid expenses | 81.00 | 81.00 | | 81.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 843.00 | 4 843.00 | | 4 843.00 |
VW VAT | 120.00 | 120.00 | | 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 172.00 | 7 172.00 | | 7 172.00 |
