| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 040.00 | 4 040.00 | | 4 040.00 |
AT Other tangible assets | 15 555.00 | 15 555.00 | | 15 555.00 |
BJ TOTAL (I) | 19 595.00 | 19 595.00 | | 19 595.00 |
BX Customers and related accounts | 2 813.00 | | 2 813.00 | 2 813.00 |
BZ Other receivables | 5 063.00 | | 5 063.00 | 5 063.00 |
CF Cash and cash equivalents | 99 562.00 | | 99 562.00 | 99 562.00 |
CH Prepaid expenses | 455.00 | | 455.00 | 455.00 |
CJ TOTAL (II) | 107 894.00 | | 107 894.00 | 107 894.00 |
CO Grand total (0 to V) | 127 490.00 | 19 595.00 | 107 894.00 | 127 490.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 960.00 | | | 24 960.00 |
DD Legal reserve (1) | 2 495.00 | | | 2 495.00 |
DF Regulated reserves (1) | 12 310.00 | | | 12 310.00 |
DH Retained earnings | -68 072.00 | | | -68 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 953.00 | | | -4 953.00 |
DL TOTAL (I) | -33 259.00 | | | -33 259.00 |
DU Loans and Debts from Credit Institutions (3) | 1 163.00 | | | 1 163.00 |
DW Advances and down payments received on current orders | 35 363.00 | | | 35 363.00 |
DX Trade payables and related accounts | 15 232.00 | | | 15 232.00 |
DY Tax and social security liabilities | 981.00 | | | 981.00 |
EA Other liabilities | 88 412.00 | | | 88 412.00 |
EC TOTAL (IV) | 141 154.00 | | | 141 154.00 |
EE Grand total (I to V) | 107 894.00 | | | 107 894.00 |
EG Accrued income and payables due within one year | 105 790.00 | | | 105 790.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 163.00 | | | 1 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 569.00 | | 26 569.00 | 26 569.00 |
FJ Net sales | 26 569.00 | | 26 569.00 | 26 569.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 26 571.00 | |
FW Other purchases and external expenses | | | 17 099.00 | |
FX Taxes, duties, and similar payments | | | 767.00 | |
FY Salaries and Wages | | | 7 822.00 | |
FZ Social Security Contributions | | | 102.00 | |
GF Total Operating Expenses (II) | | | 25 792.00 | |
GG - OPERATING RESULT (I - II) | | | 778.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 217.00 | | | 1 217.00 |
HD Total exceptional income (VII) | 1 217.00 | | | 1 217.00 |
HE Exceptional expenses on management operations | 6 939.00 | | | 6 939.00 |
HH Total exceptional expenses (VIII) | 6 939.00 | | | 6 939.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 722.00 | | | -5 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 790.00 | | | 27 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 743.00 | | | 32 743.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 953.00 | | | -4 953.00 |
| |
| 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 | 19 596.00 | | | 19 596.00 |
I4 DECREASES Grand Total | | | 19 596.00 | |
IO DECREASES Total including other intangible assets | | | 4 040.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 555.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 040.00 | | | 4 040.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 555.00 | | | 15 555.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 19 596.00 | | | 19 596.00 |
PE DEPRECIATION Total including other intangible assets | 4 040.00 | | | 4 040.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 555.00 | | | 15 555.00 |
| |
| 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 | 15 232.00 | 15 232.00 | | 15 232.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 412.00 | 88 412.00 | | 88 412.00 |
UX Other trade receivables | 2 813.00 | 2 813.00 | | 2 813.00 |
VG Loans with a maturity of up to one year at origin | 1 164.00 | 1 164.00 | | 1 164.00 |
VP Miscellaneous | 5 064.00 | 5 064.00 | | 5 064.00 |
VQ Other Taxes, Duties, and Similar Debts | 982.00 | 982.00 | | 982.00 |
VS Prepaid expenses | 456.00 | 456.00 | | 456.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 332.00 | 8 332.00 | | 8 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 790.00 | 105 790.00 | | 105 790.00 |
