| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 905.00 | 25 079.00 | 1 826.00 | 26 905.00 |
AT Other tangible assets | 6 454.00 | 4 157.00 | 2 297.00 | 6 454.00 |
BJ TOTAL (I) | 33 359.00 | 29 236.00 | 4 123.00 | 33 359.00 |
BX Customers and related accounts | 50 976.00 | 3 120.00 | 47 856.00 | 50 976.00 |
BZ Other receivables | 18 373.00 | | 18 373.00 | 18 373.00 |
CF Cash and cash equivalents | 4 134.00 | | 4 134.00 | 4 134.00 |
CH Prepaid expenses | 6 138.00 | | 6 138.00 | 6 138.00 |
CJ TOTAL (II) | 79 620.00 | 3 120.00 | 76 500.00 | 79 620.00 |
CO Grand total (0 to V) | 112 979.00 | 32 356.00 | 80 623.00 | 112 979.00 |
| |
| 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 | | 100.00 |
DH Retained earnings | 45 445.00 | 28 164.00 | | 45 445.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 674.00 | 17 281.00 | | -14 674.00 |
DL TOTAL (I) | 31 872.00 | 46 545.00 | | 31 872.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 838.00 | 4 332.00 | | 1 838.00 |
DX Trade payables and related accounts | 15 362.00 | 36 089.00 | | 15 362.00 |
DY Tax and social security liabilities | 18 133.00 | 15 846.00 | | 18 133.00 |
EA Other liabilities | 696.00 | | | 696.00 |
EB Prepaid income (2) | 12 723.00 | 8 090.00 | | 12 723.00 |
EC TOTAL (IV) | 48 751.00 | 64 358.00 | | 48 751.00 |
EE Grand total (I to V) | 80 623.00 | 110 903.00 | | 80 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 223 388.00 | | 223 388.00 | 223 388.00 |
FJ Net sales | 223 388.00 | | 223 388.00 | 223 388.00 |
FO Operating subsidies | | | 10 667.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 234 056.00 | |
FW Other purchases and external expenses | | | 181 815.00 | |
FX Taxes, duties, and similar payments | | | 8 401.00 | |
FY Salaries and Wages | | | 43 555.00 | |
FZ Social Security Contributions | | | 8 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 358.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 248 730.00 | |
GG - OPERATING RESULT (I - II) | | | -14 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 668.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234 056.00 | 121 676.00 | | 234 056.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 730.00 | 104 395.00 | | 248 730.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 674.00 | 17 281.00 | | -14 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 877.00 | 6 358.00 | | 22 877.00 |
PE DEPRECIATION Total including other intangible assets | 19 698.00 | 5 381.00 | | 19 698.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 179.00 | 977.00 | | 3 179.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 120.00 | | | 3 120.00 |
7B Total provisions for depreciation | 3 120.00 | | | 3 120.00 |
7C Grand total | 3 120.00 | | | 3 120.00 |
| |
| 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 | 1 838.00 | 1 838.00 | | 1 838.00 |
8B Suppliers and Related Accounts | 15 362.00 | 15 362.00 | | 15 362.00 |
8D Social Security and Other Social Organizations | 18 133.00 | 18 133.00 | | 18 133.00 |
8K Other liabilities (including liabilities related to repo transactions) | 696.00 | 696.00 | | 696.00 |
8L Deferred income | 12 723.00 | 12 723.00 | | 12 723.00 |
VS Prepaid expenses | 75 486.00 | 75 486.00 | | 75 486.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 486.00 | 75 486.00 | | 75 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 751.00 | 48 751.00 | | 48 751.00 |
