| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 798.00 | 1 798.00 | | 1 798.00 |
AH Goodwill | 44 500.00 | | 44 500.00 | 44 500.00 |
AT Other tangible assets | 7 548.00 | 6 147.00 | 1 401.00 | 7 548.00 |
BJ TOTAL (I) | 53 846.00 | 7 945.00 | 45 901.00 | 53 846.00 |
BX Customers and related accounts | 18 616.00 | | 18 616.00 | 18 616.00 |
BZ Other receivables | 436.00 | | 436.00 | 436.00 |
CF Cash and cash equivalents | 193 841.00 | | 193 841.00 | 193 841.00 |
CJ TOTAL (II) | 212 893.00 | | 212 893.00 | 212 893.00 |
CO Grand total (0 to V) | 266 738.00 | 7 945.00 | 258 793.00 | 266 738.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 4 500.00 | 4 500.00 | | 4 500.00 |
DG Other reserves | 181 500.00 | 204 300.00 | | 181 500.00 |
DH Retained earnings | 62.00 | 34.00 | | 62.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 685.00 | -18 272.00 | | -10 685.00 |
DL TOTAL (I) | 220 377.00 | 235 562.00 | | 220 377.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 919.00 | 11 865.00 | | 20 919.00 |
DX Trade payables and related accounts | 8 681.00 | 3 475.00 | | 8 681.00 |
DY Tax and social security liabilities | 8 816.00 | 4 901.00 | | 8 816.00 |
EC TOTAL (IV) | 38 416.00 | 20 241.00 | | 38 416.00 |
EE Grand total (I to V) | 258 793.00 | 255 803.00 | | 258 793.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 540.00 | | 46 540.00 | 46 540.00 |
FJ Net sales | 46 540.00 | | 46 540.00 | 46 540.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 450.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 47 990.00 | |
FW Other purchases and external expenses | | | 13 813.00 | |
FX Taxes, duties, and similar payments | | | 4 123.00 | |
FY Salaries and Wages | | | 23 000.00 | |
FZ Social Security Contributions | | | 17 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 461.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 58 893.00 | |
GG - OPERATING RESULT (I - II) | | | -10 903.00 | |
GL Other interest and similar income | | | 123.00 | |
GP Total financial income (V) | | | 123.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 123.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 780.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 95.00 | | | 95.00 |
HD Total exceptional income (VII) | 95.00 | | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 95.00 | | | 95.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 209.00 | 25 216.00 | | 48 209.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 893.00 | 43 488.00 | | 58 893.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 685.00 | -18 272.00 | | -10 685.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 484.00 | 461.00 | | 7 484.00 |
PE DEPRECIATION Total including other intangible assets | 1 798.00 | | | 1 798.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 686.00 | 461.00 | | 5 686.00 |
| |
| 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 | 20 919.00 | 20 919.00 | | 20 919.00 |
8B Suppliers and Related Accounts | 8 681.00 | 8 681.00 | | 8 681.00 |
8D Social Security and Other Social Organizations | 8 816.00 | 8 816.00 | | 8 816.00 |
VS Prepaid expenses | 19 052.00 | 19 052.00 | | 19 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 052.00 | 19 052.00 | | 19 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 416.00 | 38 416.00 | | 38 416.00 |
