| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 148.00 | 148.00 | | 148.00 |
AT Other tangible assets | 2 640.00 | 2 640.00 | | 2 640.00 |
BB Receivables related to investments | 540.00 | | 540.00 | 540.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 307.00 | | 307.00 | 307.00 |
BJ TOTAL (I) | 6 791.00 | 2 788.00 | 4 003.00 | 6 791.00 |
BZ Other receivables | 494.00 | | 494.00 | 494.00 |
CF Cash and cash equivalents | 126 152.00 | | 126 152.00 | 126 152.00 |
CJ TOTAL (II) | 126 645.00 | | 126 645.00 | 126 645.00 |
CO Grand total (0 to V) | 133 436.00 | 2 788.00 | 130 648.00 | 133 436.00 |
CU Other investments | 3 106.00 | | 3 106.00 | 3 106.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 4 200.00 | 4 200.00 | | 4 200.00 |
DH Retained earnings | 34 717.00 | 38 209.00 | | 34 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 748.00 | -3 491.00 | | 21 748.00 |
DL TOTAL (I) | 102 665.00 | 80 917.00 | | 102 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 719.00 | | | 2 719.00 |
DX Trade payables and related accounts | 3 046.00 | 2 964.00 | | 3 046.00 |
DY Tax and social security liabilities | 5 515.00 | 854.00 | | 5 515.00 |
EA Other liabilities | 16 700.00 | 7 290.00 | | 16 700.00 |
EC TOTAL (IV) | 27 983.00 | 11 109.00 | | 27 983.00 |
EE Grand total (I to V) | 130 648.00 | 92 026.00 | | 130 648.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 835.00 | | 48 835.00 | 48 835.00 |
FJ Net sales | 48 835.00 | | 48 835.00 | 48 835.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 48 836.00 | |
FU Purchases of raw materials and other supplies | | | 17 205.00 | |
FV Inventory change (raw materials and supplies) | | | 2 077.00 | |
FW Other purchases and external expenses | | | 4 483.00 | |
FX Taxes, duties, and similar payments | | | 87.00 | |
GF Total Operating Expenses (II) | | | 23 851.00 | |
GG - OPERATING RESULT (I - II) | | | 24 984.00 | |
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) | | | 24 986.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HK Income tax | 3 238.00 | | | 3 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 837.00 | 34 463.00 | | 48 837.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 089.00 | 37 955.00 | | 27 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 748.00 | -3 491.00 | | 21 748.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 788.00 | | | 2 788.00 |
PE DEPRECIATION Total including other intangible assets | 148.00 | | | 148.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 640.00 | | | 2 640.00 |
| |
| 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 | 2 719.00 | 2 719.00 | | 2 719.00 |
8B Suppliers and Related Accounts | 3 048.00 | 3 048.00 | | 3 048.00 |
8D Social Security and Other Social Organizations | 5 515.00 | 5 515.00 | | 5 515.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 700.00 | 16 700.00 | | 16 700.00 |
UT Other financial assets | 847.00 | | 847.00 | 847.00 |
VS Prepaid expenses | 494.00 | 494.00 | | 494.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 341.00 | 494.00 | 847.00 | 1 341.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 983.00 | 27 983.00 | 1.00 | 27 983.00 |
