| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 187.00 | 27 187.00 | | 27 187.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 27 217.00 | 27 187.00 | 30.00 | 27 217.00 |
BZ Other receivables | 5 596.00 | | 5 596.00 | 5 596.00 |
CD Marketable securities | 16 000.00 | | 16 000.00 | 16 000.00 |
CF Cash and cash equivalents | 36 223.00 | | 36 223.00 | 36 223.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 57 819.00 | | 57 819.00 | 57 819.00 |
CO Grand total (0 to V) | 85 036.00 | 27 187.00 | 57 849.00 | 85 036.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 25 771.00 | 25 771.00 | | 25 771.00 |
DH Retained earnings | -60 749.00 | -61 721.00 | | -60 749.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 56 073.00 | 972.00 | | 56 073.00 |
DL TOTAL (I) | 29 479.00 | -26 594.00 | | 29 479.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 126.00 | 24 538.00 | | 4 126.00 |
DX Trade payables and related accounts | 24 243.00 | 12 602.00 | | 24 243.00 |
DY Tax and social security liabilities | | 1 236.00 | | |
EC TOTAL (IV) | 28 369.00 | 38 376.00 | | 28 369.00 |
EE Grand total (I to V) | 57 849.00 | 11 783.00 | | 57 849.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 750.00 | | 167 750.00 | 167 750.00 |
FJ Net sales | 167 750.00 | | 167 750.00 | 167 750.00 |
FO Operating subsidies | | | 6 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 175.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 174 927.00 | |
FW Other purchases and external expenses | | | 118 399.00 | |
FX Taxes, duties, and similar payments | | | 454.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 118 854.00 | |
GG - OPERATING RESULT (I - II) | | | 56 073.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 174 927.00 | 60 512.00 | | 174 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 854.00 | 59 540.00 | | 118 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 073.00 | 972.00 | | 56 073.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
KD ACQUISITIONS Total including other intangible assets | 27 187.00 | | | 27 187.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 187.00 | 27 187.00 | | 27 187.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 626.00 | 5 596.00 | 30.00 | 5 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 187.00 | | | 27 187.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 187.00 | | | 27 187.00 |
| |
| 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 | 4 126.00 | 4 126.00 | | 4 126.00 |
8B Suppliers and Related Accounts | 24 243.00 | 24 243.00 | | 24 243.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VS Prepaid expenses | 5 596.00 | 5 596.00 | | 5 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 626.00 | 5 596.00 | 30.00 | 5 626.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 369.00 | 28 369.00 | | 28 369.00 |
