| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 27 050.00 | 27 050.00 | | 27 050.00 |
AR Technical installations, industrial equipment and tools | 16 362.00 | 15 864.00 | 497.00 | 16 362.00 |
AT Other tangible assets | 13 922.00 | 13 922.00 | | 13 922.00 |
BJ TOTAL (I) | 57 334.00 | 56 836.00 | 497.00 | 57 334.00 |
BX Customers and related accounts | 38 481.00 | 3 300.00 | 35 181.00 | 38 481.00 |
BZ Other receivables | 1 983.00 | | 1 983.00 | 1 983.00 |
CF Cash and cash equivalents | 103 565.00 | | 103 565.00 | 103 565.00 |
CH Prepaid expenses | 760.00 | | 760.00 | 760.00 |
CJ TOTAL (II) | 144 788.00 | 3 300.00 | 141 488.00 | 144 788.00 |
CO Grand total (0 to V) | 202 122.00 | 60 136.00 | 141 986.00 | 202 122.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 120 598.00 | 120 598.00 | | 120 598.00 |
DH Retained earnings | -52 459.00 | -22 035.00 | | -52 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 428.00 | -30 424.00 | | -67 428.00 |
DL TOTAL (I) | 18 311.00 | 85 739.00 | | 18 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 905.00 | 58 136.00 | | 58 905.00 |
DX Trade payables and related accounts | 13 501.00 | 6 158.00 | | 13 501.00 |
DY Tax and social security liabilities | 51 269.00 | 32 963.00 | | 51 269.00 |
EA Other liabilities | | 6 000.00 | | |
EC TOTAL (IV) | 123 675.00 | 103 258.00 | | 123 675.00 |
EE Grand total (I to V) | 141 986.00 | 188 997.00 | | 141 986.00 |
EI Including equity loans | 58 905.00 | | | 58 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 176 509.00 | | 176 509.00 | 176 509.00 |
FJ Net sales | 176 509.00 | | 176 509.00 | 176 509.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 176 522.00 | |
FU Purchases of raw materials and other supplies | | | 55 715.00 | |
FW Other purchases and external expenses | | | 19 378.00 | |
FX Taxes, duties, and similar payments | | | 1 648.00 | |
FY Salaries and Wages | | | 122 514.00 | |
FZ Social Security Contributions | | | 44 472.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 220.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 243 950.00 | |
GG - OPERATING RESULT (I - II) | | | -67 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 176 522.00 | 240 471.00 | | 176 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 950.00 | 270 895.00 | | 243 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 428.00 | -30 424.00 | | -67 428.00 |
| |
| 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 | 56 634.00 | | 700.00 | 56 634.00 |
I4 DECREASES Grand Total | | | 57 334.00 | |
IO DECREASES Total including other intangible assets | | | 27 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 284.00 | |
KD ACQUISITIONS Total including other intangible assets | 27 050.00 | | | 27 050.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 584.00 | | 700.00 | 29 584.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 616.00 | 220.00 | | 56 616.00 |
PE DEPRECIATION Total including other intangible assets | 27 050.00 | | | 27 050.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 566.00 | 220.00 | | 29 566.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 300.00 | | | 3 300.00 |
7B Total provisions for depreciation | 3 300.00 | | | 3 300.00 |
7C Grand total | 3 300.00 | | | 3 300.00 |
| |
| 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 | 13 501.00 | 13 501.00 | | 13 501.00 |
8C Staff and Related Accounts | 30 607.00 | 30 607.00 | | 30 607.00 |
8D Social Security and Other Social Organizations | 12 959.00 | 12 959.00 | | 12 959.00 |
UX Other trade receivables | 34 521.00 | 34 521.00 | | 34 521.00 |
VA Doubtful or disputed receivables | 3 960.00 | 3 960.00 | | 3 960.00 |
VB VAT | 1 983.00 | 1 983.00 | | 1 983.00 |
VI Group and Associates | 58 905.00 | 58 905.00 | | 58 905.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 028.00 | 2 028.00 | | 2 028.00 |
VS Prepaid expenses | 760.00 | 760.00 | | 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 224.00 | 41 224.00 | | 41 224.00 |
VW VAT | 5 676.00 | 5 676.00 | | 5 676.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 675.00 | 123 675.00 | | 123 675.00 |
