| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 499.00 | 1 499.00 | | 1 499.00 |
AT Other tangible assets | 819.00 | 819.00 | | 819.00 |
BJ TOTAL (I) | 2 318.00 | 2 318.00 | | 2 318.00 |
BX Customers and related accounts | 8 300.00 | | 8 300.00 | 8 300.00 |
BZ Other receivables | | | | |
CD Marketable securities | 55 358.00 | | 55 358.00 | 55 358.00 |
CF Cash and cash equivalents | 28 329.00 | | 28 329.00 | 28 329.00 |
CJ TOTAL (II) | 91 987.00 | | 91 987.00 | 91 987.00 |
CO Grand total (0 to V) | 94 306.00 | 2 318.00 | 91 987.00 | 94 306.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 59 210.00 | 38 827.00 | | 59 210.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 612.00 | 20 383.00 | | 13 612.00 |
DL TOTAL (I) | 78 322.00 | 64 710.00 | | 78 322.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 060.00 | 6 480.00 | | 6 060.00 |
DX Trade payables and related accounts | 59.00 | 37.00 | | 59.00 |
DY Tax and social security liabilities | 7 545.00 | 3 780.00 | | 7 545.00 |
EC TOTAL (IV) | 13 665.00 | 10 297.00 | | 13 665.00 |
EE Grand total (I to V) | 91 987.00 | 75 007.00 | | 91 987.00 |
EG Accrued income and payables due within one year | 13 665.00 | 10 297.00 | | 13 665.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 500.00 | | 51 500.00 | 51 500.00 |
FJ Net sales | 51 500.00 | | 51 500.00 | 51 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 51 501.00 | |
FW Other purchases and external expenses | | | 14 678.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | 16 050.00 | |
FZ Social Security Contributions | | | 7 121.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 927.00 | |
GG - OPERATING RESULT (I - II) | | | 13 574.00 | |
GL Other interest and similar income | | | 38.00 | |
GP Total financial income (V) | | | 38.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 38.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 884.00 | | |
HH Total exceptional expenses (VIII) | | 1 884.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 884.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 540.00 | 53 827.00 | | 51 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 927.00 | 33 444.00 | | 37 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 612.00 | 20 383.00 | | 13 612.00 |
| |
| 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 | 2 318.00 | | | 2 318.00 |
I4 DECREASES Grand Total | | | 2 318.00 | |
IO DECREASES Total including other intangible assets | | | 1 499.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 819.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 499.00 | | | 1 499.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 819.00 | | | 819.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 318.00 | | | 2 318.00 |
PE DEPRECIATION Total including other intangible assets | 1 499.00 | | | 1 499.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 819.00 | | | 819.00 |
| |
| 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 | 59.00 | 59.00 | | 59.00 |
8D Social Security and Other Social Organizations | 6 000.00 | 6 000.00 | | 6 000.00 |
UX Other trade receivables | 8 300.00 | 8 300.00 | | 8 300.00 |
VI Group and Associates | 6 060.00 | 6 060.00 | | 6 060.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 300.00 | 8 300.00 | | 8 300.00 |
VW VAT | 1 545.00 | 1 545.00 | | 1 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 665.00 | 13 665.00 | | 13 665.00 |
