| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 229.00 | 1 058.00 | 171.00 | 1 229.00 |
BH Other financial assets | 1 789.00 | | 1 789.00 | 1 789.00 |
BJ TOTAL (I) | 3 018.00 | 1 058.00 | 1 960.00 | 3 018.00 |
BZ Other receivables | 2 588.00 | | 2 588.00 | 2 588.00 |
CF Cash and cash equivalents | 59 638.00 | | 59 638.00 | 59 638.00 |
CH Prepaid expenses | 2 405.00 | | 2 405.00 | 2 405.00 |
CJ TOTAL (II) | 64 632.00 | | 64 632.00 | 64 632.00 |
CO Grand total (0 to V) | 67 650.00 | 1 058.00 | 66 591.00 | 67 650.00 |
CP Shares due in less than one year | 1 789.00 | | | 1 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 46 281.00 | 38 541.00 | | 46 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 579.00 | 7 740.00 | | -8 579.00 |
DL TOTAL (I) | 38 802.00 | 47 381.00 | | 38 802.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 623.00 | 4 623.00 | | 4 623.00 |
DX Trade payables and related accounts | 4 416.00 | 3 371.00 | | 4 416.00 |
DY Tax and social security liabilities | 18 751.00 | 7 825.00 | | 18 751.00 |
EC TOTAL (IV) | 27 789.00 | 15 819.00 | | 27 789.00 |
EE Grand total (I to V) | 66 591.00 | 63 199.00 | | 66 591.00 |
EG Accrued income and payables due within one year | 27 789.00 | 15 819.00 | | 27 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 875.00 | | 168 875.00 | 168 875.00 |
FJ Net sales | 168 875.00 | | 168 875.00 | 168 875.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 168 876.00 | |
FW Other purchases and external expenses | | | 44 801.00 | |
FX Taxes, duties, and similar payments | | | 1 824.00 | |
FY Salaries and Wages | | | 128 316.00 | |
FZ Social Security Contributions | | | 1 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 410.00 | |
GE Other Expenses | | | 754.00 | |
GF Total Operating Expenses (II) | | | 177 905.00 | |
GG - OPERATING RESULT (I - II) | | | -9 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -450.00 | 1 050.00 | | -450.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 876.00 | 138 000.00 | | 168 876.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 177 455.00 | 130 260.00 | | 177 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 579.00 | 7 740.00 | | -8 579.00 |
| |
| 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 | 3 018.00 | | | 3 018.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 789.00 | |
I4 DECREASES Grand Total | | | 3 018.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 229.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 229.00 | | | 1 229.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 789.00 | | | 1 789.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 649.00 | 410.00 | | 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 649.00 | 410.00 | | 649.00 |
| |
| 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 | 4 416.00 | 4 416.00 | | 4 416.00 |
8C Staff and Related Accounts | 2 135.00 | 2 135.00 | | 2 135.00 |
UT Other financial assets | 1 789.00 | 1 789.00 | | 1 789.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VI Group and Associates | 4 623.00 | 4 623.00 | | 4 623.00 |
VM Income taxes | 1 440.00 | 1 440.00 | | 1 440.00 |
VQ Other Taxes, Duties, and Similar Debts | 841.00 | 841.00 | | 841.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 448.00 | 448.00 | | 448.00 |
VS Prepaid expenses | 2 405.00 | 2 405.00 | | 2 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 783.00 | 6 783.00 | | 6 783.00 |
VW VAT | 15 775.00 | 15 775.00 | | 15 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 789.00 | 27 789.00 | | 27 789.00 |
