| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 826.00 | 5 826.00 | | 5 826.00 |
AR Technical installations, industrial equipment and tools | 991.00 | | 991.00 | 991.00 |
AT Other tangible assets | 10 398.00 | 10 239.00 | 159.00 | 10 398.00 |
BD Other fixed assets | 76.00 | | 76.00 | 76.00 |
BH Other financial assets | 3 795.00 | | 3 795.00 | 3 795.00 |
BJ TOTAL (I) | 21 086.00 | 18 065.00 | 5 022.00 | 21 086.00 |
BV Advances and down payments on orders | 239.00 | | 239.00 | 239.00 |
BX Customers and related accounts | 17 259.00 | 2 800.00 | 14 459.00 | 17 259.00 |
BZ Other receivables | 3 756.00 | | 3 756.00 | 3 756.00 |
CF Cash and cash equivalents | 117 566.00 | | 117 566.00 | 117 566.00 |
CH Prepaid expenses | 1 934.00 | | 1 934.00 | 1 934.00 |
CJ TOTAL (II) | 140 755.00 | 2 800.00 | 137 955.00 | 140 755.00 |
CO Grand total (0 to V) | 161 842.00 | 18 885.00 | 142 977.00 | 161 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 300.00 | 56 300.00 | | 56 300.00 |
DD Legal reserve (1) | 5 630.00 | 1 281.00 | | 5 630.00 |
DH Retained earnings | 88 793.00 | 73 917.00 | | 88 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 101.00 | 19 225.00 | | -16 101.00 |
DL TOTAL (I) | 134 622.00 | 150 723.00 | | 134 622.00 |
DX Trade payables and related accounts | 719.00 | 439.00 | | 719.00 |
DY Tax and social security liabilities | 7 637.00 | 17 481.00 | | 7 637.00 |
EB Prepaid income (2) | | 368.00 | | |
EC TOTAL (IV) | 8 356.00 | 18 288.00 | | 8 356.00 |
EE Grand total (I to V) | 142 977.00 | 169 011.00 | | 142 977.00 |
EG Accrued income and payables due within one year | 8 356.00 | 18 288.00 | | 8 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 313.00 | | 91 313.00 | 91 313.00 |
FJ Net sales | 91 313.00 | | 91 313.00 | 91 313.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 477.00 | |
FQ Other income | | | 31.00 | |
FR Total operating income (I) | | | 93 821.00 | |
FW Other purchases and external expenses | | | 32 994.00 | |
FX Taxes, duties, and similar payments | | | 1 343.00 | |
FY Salaries and Wages | | | 50 984.00 | |
FZ Social Security Contributions | | | 24 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 191.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 108 323.00 | |
GG - OPERATING RESULT (I - II) | | | -16 102.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 101.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 477.00 | 2 065.00 | | 2 477.00 |
HK Income tax | | 3 393.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 922.00 | 147 217.00 | | 93 922.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 923.00 | 127 992.00 | | 109 923.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 101.00 | 19 225.00 | | -16 101.00 |
| |
| 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 | 21 086.00 | | | 21 086.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 871.00 | |
I4 DECREASES Grand Total | | | 21 086.00 | |
IO DECREASES Total including other intangible assets | | | 5 826.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 389.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 826.00 | | | 5 826.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 389.00 | | | 11 389.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 871.00 | | | 3 871.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 873.00 | 191.00 | | 15 873.00 |
PE DEPRECIATION Total including other intangible assets | 5 826.00 | | | 5 826.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 047.00 | 191.00 | | 10 047.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 800.00 | | | 2 800.00 |
7B Total provisions for depreciation | 2 800.00 | | | 2 800.00 |
7C Grand total | 2 800.00 | | | 2 800.00 |
| |
| 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 | 719.00 | 719.00 | | 719.00 |
8D Social Security and Other Social Organizations | 4 828.00 | 4 828.00 | | 4 828.00 |
UT Other financial assets | 3 795.00 | 3 795.00 | | 3 795.00 |
UX Other trade receivables | 14 016.00 | 14 016.00 | | 14 016.00 |
VA Doubtful or disputed receivables | 3 243.00 | 3 243.00 | | 3 243.00 |
VB VAT | 277.00 | 277.00 | | 277.00 |
VM Income taxes | 3 479.00 | 3 479.00 | | 3 479.00 |
VQ Other Taxes, Duties, and Similar Debts | 782.00 | 782.00 | | 782.00 |
VS Prepaid expenses | 1 934.00 | 1 934.00 | | 1 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 744.00 | 26 744.00 | | 26 744.00 |
VW VAT | 2 027.00 | 2 027.00 | | 2 027.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 356.00 | 8 356.00 | | 8 356.00 |
