| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 600.00 | 600.00 | | 600.00 |
AP Buildings | 19 162.00 | 19 162.00 | | 19 162.00 |
AR Technical installations, industrial equipment and tools | 1 750.00 | 1 750.00 | | 1 750.00 |
AT Other tangible assets | 15 129.00 | 14 076.00 | 1 053.00 | 15 129.00 |
BH Other financial assets | 3 291.00 | | 3 291.00 | 3 291.00 |
BJ TOTAL (I) | 40 832.00 | 35 588.00 | 5 244.00 | 40 832.00 |
BZ Other receivables | 6 662.00 | | 6 662.00 | 6 662.00 |
CD Marketable securities | 67 532.00 | | 67 532.00 | 67 532.00 |
CF Cash and cash equivalents | 59 720.00 | | 59 720.00 | 59 720.00 |
CH Prepaid expenses | 1 225.00 | | 1 225.00 | 1 225.00 |
CJ TOTAL (II) | 135 140.00 | | 135 140.00 | 135 140.00 |
CO Grand total (0 to V) | 175 971.00 | 35 588.00 | 140 383.00 | 175 971.00 |
CP Shares due in less than one year | 3 291.00 | | | 3 291.00 |
CU Other investments | 900.00 | | 900.00 | 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 62 619.00 | 48 976.00 | | 62 619.00 |
DH Retained earnings | 3 674.00 | 3 674.00 | | 3 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 973.00 | 19 681.00 | | -11 973.00 |
DL TOTAL (I) | 68 021.00 | 86 032.00 | | 68 021.00 |
DU Loans and Debts from Credit Institutions (3) | 222.00 | 258.00 | | 222.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 740.00 | | |
DX Trade payables and related accounts | 2 793.00 | 1 746.00 | | 2 793.00 |
DY Tax and social security liabilities | 24 223.00 | 36 718.00 | | 24 223.00 |
EA Other liabilities | 45 125.00 | 34 145.00 | | 45 125.00 |
EC TOTAL (IV) | 72 362.00 | 76 607.00 | | 72 362.00 |
EE Grand total (I to V) | 140 383.00 | 162 639.00 | | 140 383.00 |
EG Accrued income and payables due within one year | 72 362.00 | 76 607.00 | | 72 362.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 222.00 | 258.00 | | 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 280.00 | | 167 280.00 | 167 280.00 |
FJ Net sales | 167 280.00 | | 167 280.00 | 167 280.00 |
FO Operating subsidies | | | 11 000.00 | |
FR Total operating income (I) | | | 178 280.00 | |
FW Other purchases and external expenses | | | 62 693.00 | |
FX Taxes, duties, and similar payments | | | 1 895.00 | |
FY Salaries and Wages | | | 95 820.00 | |
FZ Social Security Contributions | | | 29 434.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 795.00 | |
GF Total Operating Expenses (II) | | | 190 637.00 | |
GG - OPERATING RESULT (I - II) | | | -12 357.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | 991.00 | |
GP Total financial income (V) | | | 991.00 | |
GR Interest and similar expenses | | | 607.00 | |
GU Total financial expenses (VI) | | | 607.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 973.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3.00 | | |
HD Total exceptional income (VII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2.00 | | |
HK Income tax | | -1 752.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 179 271.00 | 219 840.00 | | 179 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 244.00 | 200 159.00 | | 191 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 973.00 | 19 681.00 | | -11 973.00 |
| |
| 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 | 40 196.00 | | 636.00 | 40 196.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 191.00 | |
I4 DECREASES Grand Total | | | 40 832.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 041.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 411.00 | | 630.00 | 35 411.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 185.00 | | 6.00 | 4 185.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 34 793.00 | 795.00 | | 34 793.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 34 193.00 | 795.00 | | 34 193.00 |
| |
| 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 | 2 793.00 | 2 793.00 | | 2 793.00 |
8C Staff and Related Accounts | 2 499.00 | 2 499.00 | | 2 499.00 |
8D Social Security and Other Social Organizations | 19 575.00 | 19 575.00 | | 19 575.00 |
8K Other liabilities (including liabilities related to repo transactions) | 45 125.00 | 45 125.00 | | 45 125.00 |
UT Other financial assets | 3 291.00 | 3 291.00 | | 3 291.00 |
UY Staff and related accounts | 39.00 | 39.00 | | 39.00 |
VB VAT | 1 051.00 | 1 051.00 | | 1 051.00 |
VG Loans with a maturity of up to one year at origin | 222.00 | 222.00 | | 222.00 |
VM Income taxes | 5 572.00 | 5 572.00 | | 5 572.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 131.00 | 1 131.00 | | 1 131.00 |
VS Prepaid expenses | 1 225.00 | 1 225.00 | | 1 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 179.00 | 11 179.00 | | 11 179.00 |
VW VAT | 1 018.00 | 1 018.00 | | 1 018.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 362.00 | 72 362.00 | | 72 362.00 |
