| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 299.00 | 299.00 | | 299.00 |
AT Other tangible assets | 12 057.00 | 2 229.00 | 9 829.00 | 12 057.00 |
BJ TOTAL (I) | 12 356.00 | 2 528.00 | 9 829.00 | 12 356.00 |
BZ Other receivables | 3 930.00 | | 3 930.00 | 3 930.00 |
CF Cash and cash equivalents | 40 834.00 | | 40 834.00 | 40 834.00 |
CH Prepaid expenses | 1 444.00 | | 1 444.00 | 1 444.00 |
CJ TOTAL (II) | 46 208.00 | | 46 208.00 | 46 208.00 |
CO Grand total (0 to V) | 58 564.00 | 2 528.00 | 56 036.00 | 58 564.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 113.00 | | | 14 113.00 |
DL TOTAL (I) | 19 113.00 | | | 19 113.00 |
DU Loans and Debts from Credit Institutions (3) | 18 173.00 | | | 18 173.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 134.00 | | | 6 134.00 |
DX Trade payables and related accounts | 10 080.00 | | | 10 080.00 |
DY Tax and social security liabilities | 2 536.00 | | | 2 536.00 |
EC TOTAL (IV) | 36 924.00 | | | 36 924.00 |
EE Grand total (I to V) | 56 036.00 | | | 56 036.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 175.00 | | 97 175.00 | 97 175.00 |
FJ Net sales | 97 175.00 | | 97 175.00 | 97 175.00 |
FQ Other income | | | 1 981.00 | |
FR Total operating income (I) | | | 99 156.00 | |
FW Other purchases and external expenses | | | 79 162.00 | |
FY Salaries and Wages | | | 255.00 | |
FZ Social Security Contributions | | | 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 528.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 82 141.00 | |
GG - OPERATING RESULT (I - II) | | | 17 015.00 | |
GR Interest and similar expenses | | | 413.00 | |
GU Total financial expenses (VI) | | | 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 490.00 | | | 2 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 156.00 | | | 99 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 044.00 | | | 85 044.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 113.00 | | | 14 113.00 |
HP References: Equipment leasing | 20 875.00 | | | 20 875.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 528.00 | | |
PE DEPRECIATION Total including other intangible assets | | 299.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 229.00 | | |
| |
| 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 | 6 134.00 | 6 134.00 | | 6 134.00 |
8B Suppliers and Related Accounts | 10 080.00 | 10 080.00 | | 10 080.00 |
8D Social Security and Other Social Organizations | 2 536.00 | 2 536.00 | | 2 536.00 |
VG Loans with a maturity of up to one year at origin | 18 173.00 | 18 173.00 | | 18 173.00 |
VS Prepaid expenses | 5 373.00 | 5 373.00 | | 5 373.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 373.00 | 5 373.00 | | 5 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 924.00 | 36 924.00 | | 36 924.00 |
