| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 902.00 | 461.00 | 441.00 | 902.00 |
BD Other fixed assets | 10 120.00 | | 10 120.00 | 10 120.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 12 022.00 | 461.00 | 11 561.00 | 12 022.00 |
BZ Other receivables | 9 564.00 | | 9 564.00 | 9 564.00 |
CF Cash and cash equivalents | 197 953.00 | | 197 953.00 | 197 953.00 |
CH Prepaid expenses | 9 131.00 | | 9 131.00 | 9 131.00 |
CJ TOTAL (II) | 216 648.00 | | 216 648.00 | 216 648.00 |
CO Grand total (0 to V) | 228 669.00 | 461.00 | 228 208.00 | 228 669.00 |
CP Shares due in less than one year | 1 000.00 | | | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 000.00 | 12 000.00 | | 12 000.00 |
DD Legal reserve (1) | 1 200.00 | 1 200.00 | | 1 200.00 |
DH Retained earnings | 206 201.00 | 365 252.00 | | 206 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 328.00 | -159 050.00 | | -22 328.00 |
DL TOTAL (I) | 197 073.00 | 219 401.00 | | 197 073.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 19.00 | | 36.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 355.00 | 3 988.00 | | 16 355.00 |
DW Advances and down payments received on current orders | | 20 000.00 | | |
DX Trade payables and related accounts | 6 055.00 | 2 028.00 | | 6 055.00 |
DY Tax and social security liabilities | 19 584.00 | 16 769.00 | | 19 584.00 |
EB Prepaid income (2) | -10 895.00 | | | -10 895.00 |
EC TOTAL (IV) | 31 135.00 | 42 805.00 | | 31 135.00 |
EE Grand total (I to V) | 228 208.00 | 262 206.00 | | 228 208.00 |
EG Accrued income and payables due within one year | 31 135.00 | 22 805.00 | | 31 135.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 36.00 | 19.00 | | 36.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 32 965.00 | |
FX Taxes, duties, and similar payments | | | 879.00 | |
FY Salaries and Wages | | | 9 808.00 | |
FZ Social Security Contributions | | | 269.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 301.00 | |
GF Total Operating Expenses (II) | | | 44 222.00 | |
GG - OPERATING RESULT (I - II) | | | -44 222.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 126.00 | |
GP Total financial income (V) | | | 126.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -44 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 438.00 | | |
HA Exceptional income from management transactions | 25 000.00 | 1.00 | | 25 000.00 |
HB Exceptional income from capital transactions | | 60 682.00 | | |
HD Total exceptional income (VII) | 25 000.00 | 60 683.00 | | 25 000.00 |
HE Exceptional expenses on management operations | 3 164.00 | 47.00 | | 3 164.00 |
HF Exceptional expenses on capital transactions | | 60 682.00 | | |
HG Exceptional depreciation and provisions | | 2 786.00 | | |
HH Total exceptional expenses (VIII) | 3 164.00 | 63 514.00 | | 3 164.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 21 836.00 | -2 832.00 | | 21 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 126.00 | 51 916.00 | | 25 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 454.00 | 210 966.00 | | 47 454.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 328.00 | -159 050.00 | | -22 328.00 |
| |
| 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 | 11 902.00 | | 120.00 | 11 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 120.00 | |
I4 DECREASES Grand Total | | | 12 022.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 902.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 902.00 | | | 902.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 000.00 | | 120.00 | 11 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 160.00 | 301.00 | | 160.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 160.00 | 301.00 | | 160.00 |
