| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 177.00 | 1 177.00 | | 1 177.00 |
BJ TOTAL (I) | 1 177.00 | 1 177.00 | | 1 177.00 |
BX Customers and related accounts | 4 725.00 | | 4 725.00 | 4 725.00 |
BZ Other receivables | 308.00 | | 308.00 | 308.00 |
CD Marketable securities | 95 465.00 | | 95 465.00 | 95 465.00 |
CF Cash and cash equivalents | 489 375.00 | | 489 375.00 | 489 375.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 589 874.00 | | 589 874.00 | 589 874.00 |
CO Grand total (0 to V) | 591 051.00 | 1 177.00 | 589 874.00 | 591 051.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 127 500.00 | 127 500.00 | | 127 500.00 |
DD Legal reserve (1) | 12 750.00 | 12 750.00 | | 12 750.00 |
DG Other reserves | 431 004.00 | 437 625.00 | | 431 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 504.00 | 6 129.00 | | 4 504.00 |
DL TOTAL (I) | 575 758.00 | 584 004.00 | | 575 758.00 |
DX Trade payables and related accounts | 1 140.00 | 1 146.00 | | 1 140.00 |
DY Tax and social security liabilities | 12 976.00 | 23 548.00 | | 12 976.00 |
EC TOTAL (IV) | 14 116.00 | 24 694.00 | | 14 116.00 |
EE Grand total (I to V) | 589 874.00 | 608 698.00 | | 589 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 106 819.00 | |
FJ Net sales | | | 106 819.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 106 820.00 | |
FW Other purchases and external expenses | | | 5 778.00 | |
FX Taxes, duties, and similar payments | | | 619.00 | |
FY Salaries and Wages | | | 96 232.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 102 631.00 | |
GG - OPERATING RESULT (I - II) | | | 4 189.00 | |
GP Total financial income (V) | | | 1 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 070.00 | 1 182.00 | | 1 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 205.00 | 140 316.00 | | 108 205.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 701.00 | 134 187.00 | | 103 701.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 504.00 | 6 129.00 | | 4 504.00 |
| |
| 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 | 1 177.00 | | | 1 177.00 |
I4 DECREASES Grand Total | | | 1 177.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 177.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 177.00 | | | 1 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 177.00 | | | 1 177.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 177.00 | | | 1 177.00 |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
8D Social Security and Other Social Organizations | 12 976.00 | 12 976.00 | | 12 976.00 |
UX Other trade receivables | 4 725.00 | 4 725.00 | | 4 725.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 308.00 | 308.00 | | 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 033.00 | 5 033.00 | | 5 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 116.00 | 14 116.00 | | 14 116.00 |
