| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 125.00 | 8 125.00 | | 8 125.00 |
AR Technical installations, industrial equipment and tools | 31 500.00 | 31 500.00 | | 31 500.00 |
BH Other financial assets | 250.00 | | 250.00 | 250.00 |
BJ TOTAL (I) | 49 875.00 | 39 625.00 | 10 250.00 | 49 875.00 |
BX Customers and related accounts | 2 330.00 | | 2 330.00 | 2 330.00 |
BZ Other receivables | 49 408.00 | | 49 408.00 | 49 408.00 |
CF Cash and cash equivalents | 57 063.00 | | 57 063.00 | 57 063.00 |
CJ TOTAL (II) | 108 800.00 | | 108 800.00 | 108 800.00 |
CO Grand total (0 to V) | 158 675.00 | 39 625.00 | 119 050.00 | 158 675.00 |
CU Other investments | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 22.00 | 22.00 | | 22.00 |
DL TOTAL (I) | 100 022.00 | 100 022.00 | | 100 022.00 |
DX Trade payables and related accounts | 7 647.00 | 84 902.00 | | 7 647.00 |
DY Tax and social security liabilities | 10 614.00 | 7 011.00 | | 10 614.00 |
EA Other liabilities | 768.00 | 883.00 | | 768.00 |
EC TOTAL (IV) | 19 029.00 | 92 795.00 | | 19 029.00 |
EE Grand total (I to V) | 119 050.00 | 192 817.00 | | 119 050.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 125 941.00 | | 125 941.00 | 125 941.00 |
FJ Net sales | 125 941.00 | | 125 941.00 | 125 941.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 961.00 | |
FR Total operating income (I) | | | 126 902.00 | |
FW Other purchases and external expenses | | | 78 399.00 | |
FX Taxes, duties, and similar payments | | | 1 094.00 | |
FY Salaries and Wages | | | 30 871.00 | |
FZ Social Security Contributions | | | 13 514.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 4 020.00 | |
GF Total Operating Expenses (II) | | | 127 897.00 | |
GG - OPERATING RESULT (I - II) | | | -995.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -995.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 995.00 | | | 995.00 |
HD Total exceptional income (VII) | 995.00 | | | 995.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 995.00 | | | 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 897.00 | 171 789.00 | | 127 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 897.00 | 171 789.00 | | 127 897.00 |
| |
| 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 | 49 625.00 | | 250.00 | 49 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 250.00 | |
I4 DECREASES Grand Total | | | 49 875.00 | |
IO DECREASES Total including other intangible assets | | | 8 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 125.00 | | | 8 125.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 500.00 | | | 31 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | 250.00 | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 625.00 | | | 39 625.00 |
PE DEPRECIATION Total including other intangible assets | 8 125.00 | | | 8 125.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 500.00 | | | 31 500.00 |
| |
| 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 | 7 647.00 | 7 647.00 | | 7 647.00 |
8D Social Security and Other Social Organizations | 8 703.00 | 8 703.00 | | 8 703.00 |
8K Other liabilities (including liabilities related to repo transactions) | 768.00 | 768.00 | | 768.00 |
UT Other financial assets | 250.00 | 250.00 | | 250.00 |
UX Other trade receivables | 2 330.00 | 2 330.00 | | 2 330.00 |
VB VAT | 6 671.00 | 6 671.00 | | 6 671.00 |
VC Group and associates | 34 394.00 | 34 394.00 | | 34 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 522.00 | 1 522.00 | | 1 522.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 343.00 | 8 343.00 | | 8 343.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 988.00 | 51 988.00 | | 51 988.00 |
VW VAT | 389.00 | 389.00 | | 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 029.00 | 19 029.00 | | 19 029.00 |
