| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 539.00 | 539.00 | | 539.00 |
AR Technical installations, industrial equipment and tools | 3 824.00 | 2 864.00 | 960.00 | 3 824.00 |
AT Other tangible assets | 15 025.00 | 6 311.00 | 8 713.00 | 15 025.00 |
BJ TOTAL (I) | 19 388.00 | 9 715.00 | 9 673.00 | 19 388.00 |
BT Goods | 468.00 | | 468.00 | 468.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 100.00 | | 1 100.00 | 1 100.00 |
BZ Other receivables | 2 941.00 | | 2 941.00 | 2 941.00 |
CF Cash and cash equivalents | 93 070.00 | | 93 070.00 | 93 070.00 |
CH Prepaid expenses | 695.00 | | 695.00 | 695.00 |
CJ TOTAL (II) | 98 274.00 | | 98 274.00 | 98 274.00 |
CO Grand total (0 to V) | 117 661.00 | 9 715.00 | 107 947.00 | 117 661.00 |
| |
| 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) | 2 300.00 | 2 300.00 | | 2 300.00 |
DH Retained earnings | 121 041.00 | 109 447.00 | | 121 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 669.00 | 11 594.00 | | -30 669.00 |
DL TOTAL (I) | 100 671.00 | 131 341.00 | | 100 671.00 |
DV Miscellaneous Loans and Financial Debts (4) | 378.00 | 3 111.00 | | 378.00 |
DW Advances and down payments received on current orders | 4 400.00 | | | 4 400.00 |
DX Trade payables and related accounts | 1 631.00 | 2 988.00 | | 1 631.00 |
DY Tax and social security liabilities | 866.00 | 1 897.00 | | 866.00 |
EC TOTAL (IV) | 7 275.00 | 7 996.00 | | 7 275.00 |
EE Grand total (I to V) | 107 947.00 | 139 336.00 | | 107 947.00 |
EI Including equity loans | 378.00 | | | 378.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 629.00 | | 4 629.00 | 4 629.00 |
FG Production sold - services | 2 630.00 | | 2 630.00 | 2 630.00 |
FJ Net sales | 7 259.00 | | 7 259.00 | 7 259.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 7 261.00 | |
FS Purchases of goods (including customs duties) | | | 4 325.00 | |
FT Inventory change (goods) | | | 42.00 | |
FW Other purchases and external expenses | | | 16 800.00 | |
FX Taxes, duties, and similar payments | | | 891.00 | |
FY Salaries and Wages | | | 12 495.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 3 375.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 931.00 | |
GG - OPERATING RESULT (I - II) | | | -30 669.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 669.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 4 300.00 | | |
HD Total exceptional income (VII) | | 4 300.00 | | |
HE Exceptional expenses on management operations | | 17.00 | | |
HH Total exceptional expenses (VIII) | | 17.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 283.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 261.00 | 86 364.00 | | 7 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 931.00 | 74 770.00 | | 37 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 669.00 | 11 594.00 | | -30 669.00 |
| |
| 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 | 19 388.00 | | | 19 388.00 |
I4 DECREASES Grand Total | | | 19 388.00 | |
IO DECREASES Total including other intangible assets | | | 539.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 849.00 | |
KD ACQUISITIONS Total including other intangible assets | 539.00 | | | 539.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 849.00 | | | 18 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 340.00 | 3 375.00 | | 6 340.00 |
PE DEPRECIATION Total including other intangible assets | 539.00 | | | 539.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 801.00 | 3 375.00 | | 5 801.00 |
| |
| 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 | 1 631.00 | 1 631.00 | | 1 631.00 |
UX Other trade receivables | 1 100.00 | 1 100.00 | | 1 100.00 |
VB VAT | 1 741.00 | 1 741.00 | | 1 741.00 |
VI Group and Associates | 378.00 | 378.00 | | 378.00 |
VQ Other Taxes, Duties, and Similar Debts | 611.00 | 611.00 | | 611.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VS Prepaid expenses | 695.00 | 695.00 | | 695.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 736.00 | 4 736.00 | | 4 736.00 |
VW VAT | 255.00 | 255.00 | | 255.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 875.00 | 2 875.00 | | 2 875.00 |
