| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 629.00 | 8 466.00 | 162.00 | 8 629.00 |
BH Other financial assets | 123.00 | | 123.00 | 123.00 |
BJ TOTAL (I) | 100 008.00 | 8 466.00 | 91 542.00 | 100 008.00 |
BZ Other receivables | 1 391.00 | | 1 391.00 | 1 391.00 |
CF Cash and cash equivalents | 35 054.00 | | 35 054.00 | 35 054.00 |
CJ TOTAL (II) | 36 445.00 | | 36 445.00 | 36 445.00 |
CO Grand total (0 to V) | 136 453.00 | 8 466.00 | 127 987.00 | 136 453.00 |
CU Other investments | 91 256.00 | | 91 256.00 | 91 256.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DG Other reserves | 21 913.00 | | | 21 913.00 |
DH Retained earnings | 17 781.00 | | | 17 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 866.00 | | | 29 866.00 |
DL TOTAL (I) | 113 560.00 | | | 113 560.00 |
DX Trade payables and related accounts | 5 070.00 | | | 5 070.00 |
DY Tax and social security liabilities | 7 099.00 | | | 7 099.00 |
EA Other liabilities | 2 258.00 | | | 2 258.00 |
EC TOTAL (IV) | 14 427.00 | | | 14 427.00 |
EE Grand total (I to V) | 127 987.00 | | | 127 987.00 |
EG Accrued income and payables due within one year | 14 427.00 | | | 14 427.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 980.00 | | 10 980.00 | 10 980.00 |
FJ Net sales | 10 980.00 | | 10 980.00 | 10 980.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 10 987.00 | |
FW Other purchases and external expenses | | | 9 780.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
FY Salaries and Wages | | | 30 583.00 | |
FZ Social Security Contributions | | | 12 656.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 657.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 54 120.00 | |
GG - OPERATING RESULT (I - II) | | | -43 134.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 73 000.00 | |
GP Total financial income (V) | | | 73 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 73 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 987.00 | | | 83 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 120.00 | | | 54 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 866.00 | | | 29 866.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 809.00 | 657.00 | | 7 809.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 809.00 | 657.00 | | 7 809.00 |
| |
| 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 | 5 070.00 | 5 070.00 | | 5 070.00 |
8D Social Security and Other Social Organizations | 7 099.00 | 7 099.00 | | 7 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 258.00 | 2 258.00 | | 2 258.00 |
UT Other financial assets | 123.00 | | 123.00 | 123.00 |
VS Prepaid expenses | 1 391.00 | 1 391.00 | | 1 391.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 515.00 | 1 391.00 | 123.00 | 1 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 427.00 | 14 427.00 | | 14 427.00 |
