| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 940.00 | 4 706.00 | 9 234.00 | 13 940.00 |
AT Other tangible assets | 917.00 | 332.00 | 585.00 | 917.00 |
BJ TOTAL (I) | 14 857.00 | 5 038.00 | 9 819.00 | 14 857.00 |
BX Customers and related accounts | 6 300.00 | | 6 300.00 | 6 300.00 |
BZ Other receivables | 3 901.00 | | 3 901.00 | 3 901.00 |
CF Cash and cash equivalents | 2 869.00 | | 2 869.00 | 2 869.00 |
CJ TOTAL (II) | 13 070.00 | | 13 070.00 | 13 070.00 |
CO Grand total (0 to V) | 27 927.00 | 5 038.00 | 22 889.00 | 27 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 537.00 | | | 15 537.00 |
DL TOTAL (I) | 17 537.00 | | | 17 537.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 4 272.00 | | | 4 272.00 |
EC TOTAL (IV) | 5 352.00 | | | 5 352.00 |
EE Grand total (I to V) | 22 889.00 | | | 22 889.00 |
EG Accrued income and payables due within one year | 5 352.00 | | | 5 352.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 572.00 | | 34 572.00 | 34 572.00 |
FJ Net sales | 34 572.00 | | 34 572.00 | 34 572.00 |
FR Total operating income (I) | | | 34 572.00 | |
FS Purchases of goods (including customs duties) | | | 1 500.00 | |
FW Other purchases and external expenses | | | 9 759.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 038.00 | |
GF Total Operating Expenses (II) | | | 16 297.00 | |
GG - OPERATING RESULT (I - II) | | | 18 275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4.00 | | | 4.00 |
HD Total exceptional income (VII) | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4.00 | | | 4.00 |
HK Income tax | 2 742.00 | | | 2 742.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 576.00 | | | 34 576.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 039.00 | | | 19 039.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 537.00 | | | 15 537.00 |
| |
| 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 | | | 14 857.00 | |
I4 DECREASES Grand Total | | | 14 857.00 | |
IO DECREASES Total including other intangible assets | | | 13 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 917.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 13 940.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 917.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 038.00 | | |
PE DEPRECIATION Total including other intangible assets | | 4 706.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 332.00 | | |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 2 742.00 | 2 742.00 | | 2 742.00 |
UX Other trade receivables | 6 300.00 | 6 300.00 | | 6 300.00 |
VB VAT | 3 541.00 | 3 541.00 | | 3 541.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 360.00 | 360.00 | | 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 201.00 | 10 201.00 | | 10 201.00 |
VW VAT | 1 530.00 | 1 530.00 | | 1 530.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 352.00 | 5 352.00 | | 5 352.00 |
