| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 484.00 | 1 484.00 | | 1 484.00 |
AT Other tangible assets | 9 885.00 | 9 885.00 | | 9 885.00 |
BD Other fixed assets | 255.00 | | 255.00 | 255.00 |
BJ TOTAL (I) | 11 623.00 | 11 368.00 | 255.00 | 11 623.00 |
BX Customers and related accounts | 2 580.00 | 692.00 | 1 888.00 | 2 580.00 |
BZ Other receivables | 712.00 | | 712.00 | 712.00 |
CF Cash and cash equivalents | 11 119.00 | | 11 119.00 | 11 119.00 |
CH Prepaid expenses | 281.00 | | 281.00 | 281.00 |
CJ TOTAL (II) | 14 693.00 | 692.00 | 14 001.00 | 14 693.00 |
CO Grand total (0 to V) | 26 316.00 | 12 060.00 | 14 256.00 | 26 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 906.00 | | | 906.00 |
DH Retained earnings | | -3 983.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26.00 | 4 888.00 | | 26.00 |
DL TOTAL (I) | 9 182.00 | 9 156.00 | | 9 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 505.00 | | | 505.00 |
DX Trade payables and related accounts | 3 885.00 | 2 476.00 | | 3 885.00 |
DY Tax and social security liabilities | 684.00 | 1 170.00 | | 684.00 |
EA Other liabilities | | 3 000.00 | | |
EC TOTAL (IV) | 5 075.00 | 6 646.00 | | 5 075.00 |
EE Grand total (I to V) | 14 256.00 | 15 802.00 | | 14 256.00 |
EG Accrued income and payables due within one year | 5 075.00 | | | 5 075.00 |
EI Including equity loans | 505.00 | | | 505.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 838.00 | | 51 838.00 | 51 838.00 |
FJ Net sales | 51 838.00 | | 51 838.00 | 51 838.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 51 839.00 | |
FW Other purchases and external expenses | | | 33 410.00 | |
FX Taxes, duties, and similar payments | | | 721.00 | |
FY Salaries and Wages | | | 12 697.00 | |
FZ Social Security Contributions | | | 4 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 480.00 | |
GC Operating Expenses - Current Assets: Provisions | | | -5.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 52 309.00 | |
GG - OPERATING RESULT (I - II) | | | -471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 417.00 | | | 417.00 |
HD Total exceptional income (VII) | 417.00 | | | 417.00 |
HE Exceptional expenses on management operations | | 30.00 | | |
HF Exceptional expenses on capital transactions | | 3 000.00 | | |
HH Total exceptional expenses (VIII) | | 3 030.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 417.00 | -3 030.00 | | 417.00 |
HK Income tax | -80.00 | | | -80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 52 255.00 | 41 211.00 | | 52 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 229.00 | 36 323.00 | | 52 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26.00 | 4 888.00 | | 26.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 103.00 | 480.00 | 11 215.00 | 22 103.00 |
PE DEPRECIATION Total including other intangible assets | 1 279.00 | 205.00 | | 1 279.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 824.00 | 275.00 | 11 215.00 | 20 824.00 |
| |
| 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 | 3 885.00 | 3 885.00 | | 3 885.00 |
8D Social Security and Other Social Organizations | 684.00 | 684.00 | | 684.00 |
UX Other trade receivables | 2 580.00 | 2 580.00 | | 2 580.00 |
VI Group and Associates | 505.00 | 505.00 | | 505.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 712.00 | 712.00 | | 712.00 |
VS Prepaid expenses | 281.00 | 281.00 | | 281.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 573.00 | 3 573.00 | | 3 573.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 075.00 | 5 075.00 | | 5 075.00 |
