| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 225.00 | | 225.00 | 225.00 |
AJ Other Intangible Assets | 5 087.00 | 5 087.00 | | 5 087.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 5 402.00 | 5 087.00 | 315.00 | 5 402.00 |
BX Customers and related accounts | 13 823.00 | | 13 823.00 | 13 823.00 |
BZ Other receivables | 2 369.00 | | 2 369.00 | 2 369.00 |
CD Marketable securities | 48 538.00 | | 48 538.00 | 48 538.00 |
CF Cash and cash equivalents | 66 107.00 | | 66 107.00 | 66 107.00 |
CH Prepaid expenses | 1 422.00 | | 1 422.00 | 1 422.00 |
CJ TOTAL (II) | 132 260.00 | | 132 260.00 | 132 260.00 |
CO Grand total (0 to V) | 137 662.00 | 5 087.00 | 132 575.00 | 137 662.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 68 596.00 | | | 68 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 643.00 | | | -6 643.00 |
DL TOTAL (I) | 68 554.00 | | | 68 554.00 |
DV Miscellaneous Loans and Financial Debts (4) | 59 786.00 | | | 59 786.00 |
DX Trade payables and related accounts | 70.00 | | | 70.00 |
DY Tax and social security liabilities | 4 165.00 | | | 4 165.00 |
EC TOTAL (IV) | 64 021.00 | | | 64 021.00 |
EE Grand total (I to V) | 132 575.00 | | | 132 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 152.00 | | 152.00 | 152.00 |
FG Production sold - services | 27 574.00 | | 27 574.00 | 27 574.00 |
FJ Net sales | 27 726.00 | | 27 726.00 | 27 726.00 |
FR Total operating income (I) | | | 27 726.00 | |
FW Other purchases and external expenses | | | 9 401.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | 13 430.00 | |
FZ Social Security Contributions | | | 11 616.00 | |
GF Total Operating Expenses (II) | | | 34 524.00 | |
GG - OPERATING RESULT (I - II) | | | -6 798.00 | |
GL Other interest and similar income | | | 156.00 | |
GP Total financial income (V) | | | 156.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 156.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 882.00 | | | 27 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 525.00 | | | 34 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 643.00 | | | -6 643.00 |
| |
| 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 | 5 402.00 | | | 5 402.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 5 402.00 | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 087.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 087.00 | | | 5 087.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 087.00 | | | 5 087.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 087.00 | | | 5 087.00 |
| |
| 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 | 59 786.00 | 59 786.00 | | 59 786.00 |
8B Suppliers and Related Accounts | 70.00 | 70.00 | | 70.00 |
8E Income Taxes | 1.00 | 1.00 | | 1.00 |
UX Other trade receivables | 13 823.00 | 13 823.00 | | 13 823.00 |
UZ Social Security, other social security organizations | 2 369.00 | 2 369.00 | | 2 369.00 |
VS Prepaid expenses | 1 422.00 | 1 422.00 | | 1 422.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 614.00 | 17 614.00 | | 17 614.00 |
VW VAT | 4 164.00 | 4 164.00 | | 4 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 431.00 | 65 431.00 | | 65 431.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 9 161.00 | | | 9 161.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
YW Business tax | 77.00 | | | 77.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 77.00 | | | 77.00 |
YY Amount of VAT collected | 6 334.00 | | | 6 334.00 |
YZ Total deductible VAT on goods and services | 847.00 | | | 847.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 401.00 | | | 9 401.00 |
