| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 671.00 | 10 671.00 | | 10 671.00 |
AH Goodwill | 30 490.00 | | 30 490.00 | 30 490.00 |
AT Other tangible assets | 13 907.00 | 11 721.00 | 2 186.00 | 13 907.00 |
BH Other financial assets | 5 770.00 | | 5 770.00 | 5 770.00 |
BJ TOTAL (I) | 60 838.00 | 22 392.00 | 38 446.00 | 60 838.00 |
BX Customers and related accounts | 980.00 | | 980.00 | 980.00 |
BZ Other receivables | 302.00 | | 302.00 | 302.00 |
CF Cash and cash equivalents | 93 054.00 | | 93 054.00 | 93 054.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 94 335.00 | | 94 335.00 | 94 335.00 |
CO Grand total (0 to V) | 155 173.00 | 22 392.00 | 132 781.00 | 155 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 89 401.00 | 85 663.00 | | 89 401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 337.00 | 3 737.00 | | 337.00 |
DL TOTAL (I) | 94 538.00 | 94 201.00 | | 94 538.00 |
DX Trade payables and related accounts | 4 835.00 | 5 426.00 | | 4 835.00 |
DY Tax and social security liabilities | 5 932.00 | 3 187.00 | | 5 932.00 |
EA Other liabilities | 27 477.00 | 75 122.00 | | 27 477.00 |
EC TOTAL (IV) | 38 243.00 | 83 736.00 | | 38 243.00 |
EE Grand total (I to V) | 132 781.00 | 177 937.00 | | 132 781.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 540.00 | | 90 540.00 | 90 540.00 |
FJ Net sales | 90 540.00 | | 90 540.00 | 90 540.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 489.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 91 038.00 | |
FW Other purchases and external expenses | | | 33 493.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
FY Salaries and Wages | | | 27 656.00 | |
FZ Social Security Contributions | | | 44 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 415.00 | |
GE Other Expenses | | | 2 605.00 | |
GF Total Operating Expenses (II) | | | 109 642.00 | |
GG - OPERATING RESULT (I - II) | | | -18 604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 604.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 19 000.00 | | | 19 000.00 |
HD Total exceptional income (VII) | 19 000.00 | | | 19 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 000.00 | | | 19 000.00 |
HK Income tax | 59.00 | 577.00 | | 59.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 038.00 | 109 067.00 | | 110 038.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 701.00 | 105 329.00 | | 109 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 337.00 | 3 737.00 | | 337.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 977.00 | 1 415.00 | | 20 977.00 |
PE DEPRECIATION Total including other intangible assets | 10 671.00 | | | 10 671.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 305.00 | 1 415.00 | | 10 305.00 |
| |
| 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 | 4 835.00 | 4 835.00 | | 4 835.00 |
8D Social Security and Other Social Organizations | 5 932.00 | 5 932.00 | | 5 932.00 |
8K Other liabilities (including liabilities related to repo transactions) | 27 477.00 | 27 477.00 | | 27 477.00 |
UT Other financial assets | 5 770.00 | | 5 770.00 | 5 770.00 |
VS Prepaid expenses | 1 282.00 | 1 282.00 | | 1 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 052.00 | 1 282.00 | 5 770.00 | 7 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 243.00 | 38 243.00 | | 38 243.00 |
