| |
| 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 | 790.00 | 790.00 | | 790.00 |
AT Other tangible assets | 1 708.00 | 1 708.00 | | 1 708.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 2 546.00 | 2 497.00 | 49.00 | 2 546.00 |
BX Customers and related accounts | 2 612.00 | | 2 612.00 | 2 612.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 97 411.00 | | 97 411.00 | 97 411.00 |
CJ TOTAL (II) | 100 023.00 | | 100 023.00 | 100 023.00 |
CO Grand total (0 to V) | 102 569.00 | 2 497.00 | 100 072.00 | 102 569.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 59 327.00 | 53 299.00 | | 59 327.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 633.00 | 13 027.00 | | 18 633.00 |
DL TOTAL (I) | 88 960.00 | 77 327.00 | | 88 960.00 |
DX Trade payables and related accounts | 5 779.00 | 10 467.00 | | 5 779.00 |
DY Tax and social security liabilities | 5 333.00 | 4 321.00 | | 5 333.00 |
EC TOTAL (IV) | 11 112.00 | 14 788.00 | | 11 112.00 |
EE Grand total (I to V) | 100 072.00 | 92 115.00 | | 100 072.00 |
EG Accrued income and payables due within one year | 11 112.00 | 14 788.00 | | 11 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 005.00 | | 66 005.00 | 66 005.00 |
FJ Net sales | 66 005.00 | | 66 005.00 | 66 005.00 |
FR Total operating income (I) | | | 66 005.00 | |
FW Other purchases and external expenses | | | 43 713.00 | |
FX Taxes, duties, and similar payments | | | 584.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51.00 | |
GF Total Operating Expenses (II) | | | 44 349.00 | |
GG - OPERATING RESULT (I - II) | | | 21 656.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 265.00 | |
GP Total financial income (V) | | | 265.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 288.00 | 2 299.00 | | 3 288.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 270.00 | 57 407.00 | | 66 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 637.00 | 44 379.00 | | 47 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 633.00 | 13 027.00 | | 18 633.00 |
| |
| 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 | 2 546.00 | | | 2 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 2 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 497.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 497.00 | | | 2 497.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 446.00 | 51.00 | | 2 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 446.00 | 51.00 | | 2 446.00 |
| |
| 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 | 5 779.00 | 5 779.00 | | 5 779.00 |
8E Income Taxes | 3 288.00 | 3 288.00 | | 3 288.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
UX Other trade receivables | 2 612.00 | 2 612.00 | | 2 612.00 |
VQ Other Taxes, Duties, and Similar Debts | 438.00 | 438.00 | | 438.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 661.00 | 2 661.00 | | 2 661.00 |
VW VAT | 1 607.00 | 1 607.00 | | 1 607.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 112.00 | 11 112.00 | | 11 112.00 |
