| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 382.00 | 4 382.00 | | 4 382.00 |
BJ TOTAL (I) | 4 382.00 | 4 382.00 | | 4 382.00 |
BX Customers and related accounts | 8 174.00 | | 8 174.00 | 8 174.00 |
BZ Other receivables | 340.00 | | 340.00 | 340.00 |
CF Cash and cash equivalents | 105 057.00 | | 105 057.00 | 105 057.00 |
CJ TOTAL (II) | 113 571.00 | | 113 571.00 | 113 571.00 |
CO Grand total (0 to V) | 117 953.00 | 4 382.00 | 113 571.00 | 117 953.00 |
| |
| 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 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 264.00 | 22 277.00 | | 20 264.00 |
DL TOTAL (I) | 29 064.00 | 31 077.00 | | 29 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74 630.00 | 63 837.00 | | 74 630.00 |
DX Trade payables and related accounts | 973.00 | 372.00 | | 973.00 |
DY Tax and social security liabilities | 8 904.00 | 5 894.00 | | 8 904.00 |
EC TOTAL (IV) | 84 507.00 | 70 103.00 | | 84 507.00 |
EE Grand total (I to V) | 113 571.00 | 101 180.00 | | 113 571.00 |
EG Accrued income and payables due within one year | 84 507.00 | 70 103.00 | | 84 507.00 |
EI Including equity loans | 74 630.00 | | | 74 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 292.00 | | 48 292.00 | 48 292.00 |
FJ Net sales | 48 292.00 | | 48 292.00 | 48 292.00 |
FO Operating subsidies | | | 2 289.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 50 582.00 | |
FU Purchases of raw materials and other supplies | | | 517.00 | |
FW Other purchases and external expenses | | | 19 688.00 | |
FX Taxes, duties, and similar payments | | | 3 333.00 | |
FZ Social Security Contributions | | | 6 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 475.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 30 230.00 | |
GG - OPERATING RESULT (I - II) | | | 20 352.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 11 000.00 | | |
HD Total exceptional income (VII) | | 11 000.00 | | |
HE Exceptional expenses on management operations | 90.00 | 90.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 90.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | 10 910.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 583.00 | 62 574.00 | | 50 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 320.00 | 40 297.00 | | 30 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 264.00 | 22 277.00 | | 20 264.00 |
HP References: Equipment leasing | | 8 820.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 907.00 | 475.00 | | 3 907.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 907.00 | 475.00 | | 3 907.00 |
| |
| 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 | 973.00 | 973.00 | | 973.00 |
8D Social Security and Other Social Organizations | 8 904.00 | 8 904.00 | | 8 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74 630.00 | 74 630.00 | | 74 630.00 |
UX Other trade receivables | 340.00 | 340.00 | | 340.00 |
UY Staff and related accounts | 8 174.00 | 8 174.00 | | 8 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 514.00 | 8 514.00 | | 8 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 507.00 | 84 507.00 | | 84 507.00 |
