| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 712.00 | 1 916.00 | 796.00 | 2 712.00 |
AT Other tangible assets | 27 826.00 | 26 849.00 | 977.00 | 27 826.00 |
BD Other fixed assets | 194.00 | | 194.00 | 194.00 |
BH Other financial assets | 220.00 | | 220.00 | 220.00 |
BJ TOTAL (I) | 30 952.00 | 28 765.00 | 2 187.00 | 30 952.00 |
BX Customers and related accounts | 3 024.00 | | 3 024.00 | 3 024.00 |
BZ Other receivables | 146.00 | | 146.00 | 146.00 |
CF Cash and cash equivalents | 18 832.00 | | 18 832.00 | 18 832.00 |
CH Prepaid expenses | 142.00 | | 142.00 | 142.00 |
CJ TOTAL (II) | 22 144.00 | | 22 144.00 | 22 144.00 |
CO Grand total (0 to V) | 53 097.00 | 28 765.00 | 24 331.00 | 53 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 8 196.00 | 4 681.00 | | 8 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 884.00 | 3 514.00 | | 6 884.00 |
DL TOTAL (I) | 20 580.00 | 13 696.00 | | 20 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 098.00 | 75.00 | | 1 098.00 |
DX Trade payables and related accounts | 1 106.00 | 1 289.00 | | 1 106.00 |
DY Tax and social security liabilities | 1 531.00 | 724.00 | | 1 531.00 |
EA Other liabilities | 16.00 | 16.00 | | 16.00 |
EC TOTAL (IV) | 3 751.00 | 2 104.00 | | 3 751.00 |
EE Grand total (I to V) | 24 331.00 | 15 799.00 | | 24 331.00 |
EG Accrued income and payables due within one year | 3 751.00 | 2 104.00 | | 3 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 190.00 | | 21 190.00 | 21 190.00 |
FJ Net sales | 21 190.00 | | 21 190.00 | 21 190.00 |
FO Operating subsidies | | | 5 416.00 | |
FR Total operating income (I) | | | 26 606.00 | |
FW Other purchases and external expenses | | | 18 286.00 | |
FX Taxes, duties, and similar payments | | | 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 054.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 19 689.00 | |
GG - OPERATING RESULT (I - II) | | | 6 917.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 919.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | 12.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 12.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -12.00 | | -35.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 609.00 | 17 072.00 | | 26 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 724.00 | 13 558.00 | | 19 724.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 884.00 | 3 514.00 | | 6 884.00 |
| |
| 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 | 31 500.00 | | 2 027.00 | 31 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 414.00 | |
I4 DECREASES Grand Total | | 2 575.00 | 30 952.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 575.00 | 30 538.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 088.00 | | 2 026.00 | 31 088.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 413.00 | | 2.00 | 413.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 286.00 | 1 057.00 | 2 579.00 | 30 286.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 286.00 | 1 057.00 | 2 579.00 | 30 286.00 |
| |
| 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 | 1 106.00 | 1 106.00 | | 1 106.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16.00 | 16.00 | | 16.00 |
UT Other financial assets | 220.00 | | 220.00 | 220.00 |
UX Other trade receivables | 3 024.00 | 3 024.00 | | 3 024.00 |
VB VAT | 146.00 | 146.00 | | 146.00 |
VI Group and Associates | 1 098.00 | 1 098.00 | | 1 098.00 |
VQ Other Taxes, Duties, and Similar Debts | 176.00 | 176.00 | | 176.00 |
VS Prepaid expenses | 142.00 | 142.00 | | 142.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 532.00 | 3 312.00 | 220.00 | 3 532.00 |
VW VAT | 1 355.00 | 1 355.00 | | 1 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 751.00 | 3 751.00 | | 3 751.00 |
