| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 130.00 | 1 757.00 | 373.00 | 2 130.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BJ TOTAL (I) | 2 282.00 | 1 757.00 | 526.00 | 2 282.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 211.00 | | 211.00 | 211.00 |
CF Cash and cash equivalents | 12 822.00 | | 12 822.00 | 12 822.00 |
CH Prepaid expenses | 211.00 | | 211.00 | 211.00 |
CJ TOTAL (II) | 13 244.00 | | 13 244.00 | 13 244.00 |
CO Grand total (0 to V) | 15 527.00 | 1 757.00 | 13 770.00 | 15 527.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
B1 (including special reserve for provisions for price fluctuations) | 1.00 | | | 1.00 |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 78.00 | 70.00 | | 78.00 |
DE Statutory or contractual reserves | 440.00 | 395.00 | | 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 553.00 | 53.00 | | 10 553.00 |
DL TOTAL (I) | 12 071.00 | 1 518.00 | | 12 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 89.00 | 603.00 | | 89.00 |
DX Trade payables and related accounts | 1 267.00 | 1 460.00 | | 1 267.00 |
DY Tax and social security liabilities | 287.00 | 1 966.00 | | 287.00 |
EA Other liabilities | 56.00 | 30.00 | | 56.00 |
EC TOTAL (IV) | 1 699.00 | 4 058.00 | | 1 699.00 |
EE Grand total (I to V) | 13 770.00 | 5 576.00 | | 13 770.00 |
EG Accrued income and payables due within one year | 1 699.00 | 4 058.00 | | 1 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 365.00 | | 27 365.00 | 27 365.00 |
FJ Net sales | 27 365.00 | | 27 365.00 | 27 365.00 |
FO Operating subsidies | | | 11 863.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 39 232.00 | |
FU Purchases of raw materials and other supplies | | | 5 952.00 | |
FW Other purchases and external expenses | | | 7 170.00 | |
FX Taxes, duties, and similar payments | | | 217.00 | |
FY Salaries and Wages | | | 10 968.00 | |
FZ Social Security Contributions | | | 3 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 710.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 28 681.00 | |
GG - OPERATING RESULT (I - II) | | | 10 552.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 553.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 318.00 | | |
HE Exceptional expenses on management operations | | 510.00 | | |
HH Total exceptional expenses (VIII) | | 510.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -510.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 234.00 | 44 044.00 | | 39 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 681.00 | 43 991.00 | | 28 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 553.00 | 53.00 | | 10 553.00 |
| |
| 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 | 2 282.00 | | | 2 282.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 130.00 | | | 2 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 153.00 | |
I4 DECREASES Grand Total | | | 2 282.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 130.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 153.00 | | | 153.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 047.00 | 710.00 | | 1 047.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 047.00 | 710.00 | | 1 047.00 |
| |
| 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 | 1 267.00 | 1 267.00 | | 1 267.00 |
8K Other liabilities (including liabilities related to repo transactions) | 56.00 | 56.00 | | 56.00 |
VB VAT | 211.00 | 211.00 | | 211.00 |
VI Group and Associates | 89.00 | 89.00 | | 89.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VS Prepaid expenses | 211.00 | 211.00 | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 422.00 | 422.00 | | 422.00 |
VW VAT | 228.00 | 228.00 | | 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 699.00 | 1 699.00 | | 1 699.00 |
