| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 52 297.00 | 8 571.00 | 43 726.00 | 52 297.00 |
BB Receivables related to investments | 5 700.00 | | 5 700.00 | 5 700.00 |
BJ TOTAL (I) | 57 997.00 | 8 571.00 | 49 426.00 | 57 997.00 |
BV Advances and down payments on orders | 700.00 | | 700.00 | 700.00 |
BZ Other receivables | 1 722.00 | | 1 722.00 | 1 722.00 |
CF Cash and cash equivalents | 44 870.00 | | 44 870.00 | 44 870.00 |
CJ TOTAL (II) | 47 292.00 | | 47 292.00 | 47 292.00 |
CO Grand total (0 to V) | 105 289.00 | 8 571.00 | 96 718.00 | 105 289.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 35 876.00 | | | 35 876.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 722.00 | 35 976.00 | | 34 722.00 |
DL TOTAL (I) | 71 698.00 | 36 976.00 | | 71 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 866.00 | 77 337.00 | | 18 866.00 |
DX Trade payables and related accounts | 1 228.00 | 1 522.00 | | 1 228.00 |
DY Tax and social security liabilities | 4 926.00 | | | 4 926.00 |
EC TOTAL (IV) | 25 020.00 | 78 859.00 | | 25 020.00 |
EE Grand total (I to V) | 96 718.00 | 115 835.00 | | 96 718.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 24 631.00 | |
FJ Net sales | | | 24 631.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 24 644.00 | |
FS Purchases of goods (including customs duties) | | | 2 213.00 | |
FW Other purchases and external expenses | | | 32 909.00 | |
GB Operating Expenses - Provisions | | | 7 800.00 | |
GF Total Operating Expenses (II) | | | 42 922.00 | |
GG - OPERATING RESULT (I - II) | | | -18 278.00 | |
GP Total financial income (V) | | | 53 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 644.00 | 42 000.00 | | 77 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 922.00 | 6 024.00 | | 42 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 722.00 | 35 976.00 | | 34 722.00 |
| |
| 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 | 89 139.00 | | 44 358.00 | 89 139.00 |
I3 DECREASES Total Financial Fixed Assets | | 75 500.00 | 5 700.00 | |
I4 DECREASES Grand Total | | 75 500.00 | 57 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 52 297.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 939.00 | | 44 358.00 | 7 939.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 81 200.00 | | | 81 200.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 771.00 | 7 800.00 | | 771.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 771.00 | 7 800.00 | | 771.00 |
| |
| 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 | 1 228.00 | 1 228.00 | | 1 228.00 |
8D Social Security and Other Social Organizations | 4 926.00 | 4 926.00 | | 4 926.00 |
UX Other trade receivables | 1 722.00 | 1 722.00 | | 1 722.00 |
VI Group and Associates | 18 866.00 | 18 866.00 | | 18 866.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 722.00 | 1 722.00 | | 1 722.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 020.00 | 25 020.00 | | 25 020.00 |
