| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 200.00 | 200.00 | | 200.00 |
AT Other tangible assets | 23 437.00 | 9 447.00 | 13 990.00 | 23 437.00 |
BJ TOTAL (I) | 23 637.00 | 9 647.00 | 13 990.00 | 23 637.00 |
BZ Other receivables | 94.00 | | 94.00 | 94.00 |
CF Cash and cash equivalents | 178 573.00 | | 178 573.00 | 178 573.00 |
CJ TOTAL (II) | 178 667.00 | | 178 667.00 | 178 667.00 |
CO Grand total (0 to V) | 202 304.00 | 9 647.00 | 192 658.00 | 202 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 5 230.00 | 5 230.00 | | 5 230.00 |
DG Other reserves | 71 259.00 | 71 259.00 | | 71 259.00 |
DH Retained earnings | -93 139.00 | -18 083.00 | | -93 139.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 809.00 | -75 056.00 | | -8 809.00 |
DL TOTAL (I) | 174 540.00 | 183 349.00 | | 174 540.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 136.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 511.00 | 23 511.00 | | 11 511.00 |
DX Trade payables and related accounts | 4 620.00 | 4 464.00 | | 4 620.00 |
DY Tax and social security liabilities | 1 981.00 | 5 031.00 | | 1 981.00 |
EC TOTAL (IV) | 18 117.00 | 33 142.00 | | 18 117.00 |
EE Grand total (I to V) | 192 658.00 | 216 492.00 | | 192 658.00 |
EG Accrued income and payables due within one year | 18 117.00 | 33 142.00 | | 18 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 355.00 | |
FX Taxes, duties, and similar payments | | | 751.00 | |
FY Salaries and Wages | | | -861.00 | |
FZ Social Security Contributions | | | 4 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 578.00 | |
GE Other Expenses | | | 435.00 | |
GF Total Operating Expenses (II) | | | 9 429.00 | |
GG - OPERATING RESULT (I - II) | | | -9 429.00 | |
GL Other interest and similar income | | | 620.00 | |
GP Total financial income (V) | | | 620.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 620.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 680.00 | | |
A2 TOTAL ASSETS | 4 171.00 | 10 450.00 | | 4 171.00 |
HB Exceptional income from capital transactions | | 30 892.00 | | |
HD Total exceptional income (VII) | | 30 892.00 | | |
HF Exceptional expenses on capital transactions | | 30 691.00 | | |
HH Total exceptional expenses (VIII) | | 30 691.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 201.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 620.00 | 433 193.00 | | 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 429.00 | 508 249.00 | | 9 429.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 809.00 | -75 056.00 | | -8 809.00 |
HP References: Equipment leasing | | 12 360.00 | | |
| |
| 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 | 23 637.00 | | | 23 637.00 |
I3 DECREASES Total Financial Fixed Assets | | | 23 437.00 | |
I4 DECREASES Grand Total | | | 23 637.00 | |
IO DECREASES Total including other intangible assets | | | 200.00 | |
KD ACQUISITIONS Total including other intangible assets | 200.00 | | | 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23 437.00 | | | 23 437.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 068.00 | 4 578.00 | | 5 068.00 |
PE DEPRECIATION Total including other intangible assets | 200.00 | | | 200.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 868.00 | 4 578.00 | | 4 868.00 |
