| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 260.00 | 260.00 | | 260.00 |
AT Other tangible assets | 17 253.00 | 16 898.00 | 355.00 | 17 253.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 17 533.00 | 17 159.00 | 375.00 | 17 533.00 |
BL Raw materials, supplies | 151.00 | | 151.00 | 151.00 |
BT Goods | 1 210.00 | | 1 210.00 | 1 210.00 |
CF Cash and cash equivalents | 32 865.00 | | 32 865.00 | 32 865.00 |
CH Prepaid expenses | 2 067.00 | | 2 067.00 | 2 067.00 |
CJ TOTAL (II) | 36 293.00 | | 36 293.00 | 36 293.00 |
CO Grand total (0 to V) | 53 826.00 | 17 159.00 | 36 667.00 | 53 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 590.00 | | 800.00 |
DG Other reserves | 14 244.00 | 9 629.00 | | 14 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 727.00 | 6 174.00 | | 2 727.00 |
DL TOTAL (I) | 25 771.00 | 24 394.00 | | 25 771.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 747.00 | 7 707.00 | | 9 747.00 |
DX Trade payables and related accounts | 470.00 | 1 026.00 | | 470.00 |
DY Tax and social security liabilities | 680.00 | 1 505.00 | | 680.00 |
EC TOTAL (IV) | 10 897.00 | 10 238.00 | | 10 897.00 |
EE Grand total (I to V) | 36 667.00 | 34 632.00 | | 36 667.00 |
EI Including equity loans | 9 747.00 | | | 9 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 684.00 | | 3 684.00 | 3 684.00 |
FG Production sold - services | 26 785.00 | | 26 785.00 | 26 785.00 |
FJ Net sales | 30 469.00 | | 30 469.00 | 30 469.00 |
FO Operating subsidies | | | 1 665.00 | |
FR Total operating income (I) | | | 32 134.00 | |
FS Purchases of goods (including customs duties) | | | 1 951.00 | |
FT Inventory change (goods) | | | 48.00 | |
FU Purchases of raw materials and other supplies | | | 193.00 | |
FV Inventory change (raw materials and supplies) | | | 31.00 | |
FW Other purchases and external expenses | | | 25 143.00 | |
FX Taxes, duties, and similar payments | | | 570.00 | |
FY Salaries and Wages | | | 1 109.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 176.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 29 220.00 | |
GG - OPERATING RESULT (I - II) | | | 2 914.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 187.00 | 1 090.00 | | 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 134.00 | 38 108.00 | | 32 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 407.00 | 31 934.00 | | 29 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 727.00 | 6 174.00 | | 2 727.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 17 533.00 | | | 17 533.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 982.00 | 176.00 | | 16 982.00 |
PE DEPRECIATION Total including other intangible assets | 260.00 | | | 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 722.00 | 176.00 | | 16 722.00 |
| |
| 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 | 470.00 | 470.00 | | 470.00 |
8D Social Security and Other Social Organizations | 493.00 | 493.00 | | 493.00 |
8E Income Taxes | 187.00 | 187.00 | | 187.00 |
VI Group and Associates | 9 747.00 | 9 747.00 | | 9 747.00 |
VS Prepaid expenses | 2 067.00 | 2 067.00 | | 2 067.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 067.00 | 2 067.00 | | 2 067.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 897.00 | 10 897.00 | | 10 897.00 |
