| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 657.00 | 438.00 | 1 219.00 | 1 657.00 |
BJ TOTAL (I) | 61 157.00 | 438.00 | 60 719.00 | 61 157.00 |
BV Advances and down payments on orders | 981.00 | | 981.00 | 981.00 |
BX Customers and related accounts | 6 250.00 | | 6 250.00 | 6 250.00 |
BZ Other receivables | 23 898.00 | | 23 898.00 | 23 898.00 |
CF Cash and cash equivalents | 64 993.00 | | 64 993.00 | 64 993.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 96 121.00 | | 96 121.00 | 96 121.00 |
CO Grand total (0 to V) | 157 278.00 | 438.00 | 156 840.00 | 157 278.00 |
CU Other investments | 59 500.00 | | 59 500.00 | 59 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 350.00 | 7 350.00 | | 7 350.00 |
DB Share, merger, contribution premiums, etc. | 24 640.00 | 24 640.00 | | 24 640.00 |
DD Legal reserve (1) | 735.00 | 735.00 | | 735.00 |
DG Other reserves | 48 651.00 | 50 078.00 | | 48 651.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 64 271.00 | 8 573.00 | | 64 271.00 |
DL TOTAL (I) | 145 647.00 | 91 376.00 | | 145 647.00 |
DV Miscellaneous Loans and Financial Debts (4) | 478.00 | 40.00 | | 478.00 |
DX Trade payables and related accounts | | 3 742.00 | | |
DY Tax and social security liabilities | 10 057.00 | 15 982.00 | | 10 057.00 |
DZ Fixed asset liabilities and related accounts | 598.00 | | | 598.00 |
EA Other liabilities | 60.00 | | | 60.00 |
EC TOTAL (IV) | 11 193.00 | 19 764.00 | | 11 193.00 |
EE Grand total (I to V) | 156 840.00 | 111 140.00 | | 156 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 85 439.00 | | 85 439.00 | 85 439.00 |
FJ Net sales | 85 439.00 | | 85 439.00 | 85 439.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 85 456.00 | |
FW Other purchases and external expenses | | | 30 271.00 | |
FX Taxes, duties, and similar payments | | | 1 043.00 | |
FY Salaries and Wages | | | 29 784.00 | |
FZ Social Security Contributions | | | 11 279.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 414.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 72 793.00 | |
GG - OPERATING RESULT (I - II) | | | 12 664.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 55 000.00 | |
GP Total financial income (V) | | | 55 000.00 | |
GR Interest and similar expenses | | | 134.00 | |
GU Total financial expenses (VI) | | | 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54 866.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 67 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 4 250.00 | | |
HH Total exceptional expenses (VIII) | | 4 250.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4 250.00 | | |
HK Income tax | 3 259.00 | 3 050.00 | | 3 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 140 456.00 | 118 628.00 | | 140 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 186.00 | 110 056.00 | | 76 186.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 64 271.00 | 8 573.00 | | 64 271.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24.00 | 414.00 | | 24.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24.00 | 414.00 | | 24.00 |
| |
| 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 | 478.00 | 478.00 | | 478.00 |
8D Social Security and Other Social Organizations | 10 655.00 | 10 655.00 | | 10 655.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VS Prepaid expenses | 30 148.00 | 30 148.00 | | 30 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 148.00 | 30 148.00 | | 30 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 193.00 | 11 193.00 | | 11 193.00 |
