| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 77 749.00 | | 77 749.00 | 77 749.00 |
AR Technical installations, industrial equipment and tools | 6 817.00 | 4 534.00 | 2 283.00 | 6 817.00 |
AT Other tangible assets | 3 465.00 | 2 798.00 | 667.00 | 3 465.00 |
BJ TOTAL (I) | 88 031.00 | 7 332.00 | 80 699.00 | 88 031.00 |
BT Goods | | | | |
BZ Other receivables | 13 763.00 | | 13 763.00 | 13 763.00 |
CF Cash and cash equivalents | 24 385.00 | | 24 385.00 | 24 385.00 |
CJ TOTAL (II) | 38 148.00 | | 38 148.00 | 38 148.00 |
CO Grand total (0 to V) | 126 180.00 | 7 332.00 | 118 848.00 | 126 180.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 1 417.00 | 1 345.00 | | 1 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1.00 | 72.00 | | 1.00 |
DL TOTAL (I) | 5 818.00 | 5 817.00 | | 5 818.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 454.00 | 6 820.00 | | 4 454.00 |
DX Trade payables and related accounts | 311.00 | 3 121.00 | | 311.00 |
DY Tax and social security liabilities | 17 065.00 | 20 529.00 | | 17 065.00 |
EA Other liabilities | 91 200.00 | 86 400.00 | | 91 200.00 |
EC TOTAL (IV) | 113 029.00 | 116 870.00 | | 113 029.00 |
EE Grand total (I to V) | 118 848.00 | 122 687.00 | | 118 848.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 15 750.00 | | 15 750.00 | 15 750.00 |
FJ Net sales | 15 750.00 | | 15 750.00 | 15 750.00 |
FO Operating subsidies | | | 12 984.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 28 740.00 | |
FS Purchases of goods (including customs duties) | | | 5 036.00 | |
FT Inventory change (goods) | | | 872.00 | |
FW Other purchases and external expenses | | | 9 692.00 | |
FX Taxes, duties, and similar payments | | | 1 541.00 | |
FY Salaries and Wages | | | 19 958.00 | |
FZ Social Security Contributions | | | 4 820.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 202.00 | |
GE Other Expenses | | | 584.00 | |
GF Total Operating Expenses (II) | | | 44 705.00 | |
GG - OPERATING RESULT (I - II) | | | -15 965.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15 966.00 | 29 000.00 | | 15 966.00 |
HD Total exceptional income (VII) | 15 966.00 | 29 000.00 | | 15 966.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 966.00 | 29 000.00 | | 15 966.00 |
HK Income tax | | 13.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 706.00 | 84 538.00 | | 44 706.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 705.00 | 84 466.00 | | 44 705.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1.00 | 72.00 | | 1.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | 13 763.00 | 13 763.00 | | 13 763.00 |
IY DECREASES Total Tangible Fixed Assets | 88 031.00 | 7 332.00 | | 88 031.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 031.00 | | | 88 031.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 130.00 | 2 202.00 | | 5 130.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 130.00 | 2 202.00 | | 5 130.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 130.00 | 2 202.00 | | 5 130.00 |
| |
| 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 | 311.00 | 311.00 | | 311.00 |
8D Social Security and Other Social Organizations | 17 065.00 | 17 065.00 | | 17 065.00 |
8K Other liabilities (including liabilities related to repo transactions) | 91 200.00 | 91 200.00 | | 91 200.00 |
VG Loans with a maturity of up to one year at origin | 4 454.00 | 4 454.00 | | 4 454.00 |
VS Prepaid expenses | 13 763.00 | 13 763.00 | | 13 763.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 763.00 | 13 763.00 | | 13 763.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 029.00 | 113 029.00 | | 113 029.00 |
