| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 760.00 | 369.00 | 390.00 | 760.00 |
AT Other tangible assets | 5 368.00 | 3 870.00 | 1 498.00 | 5 368.00 |
BJ TOTAL (I) | 6 128.00 | 4 239.00 | 1 888.00 | 6 128.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 4 470.00 | | 4 470.00 | 4 470.00 |
BZ Other receivables | 600.00 | | 600.00 | 600.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 46 974.00 | | 46 974.00 | 46 974.00 |
CH Prepaid expenses | 365.00 | | 365.00 | 365.00 |
CJ TOTAL (II) | 62 409.00 | | 62 409.00 | 62 409.00 |
CO Grand total (0 to V) | 68 537.00 | 4 239.00 | 64 297.00 | 68 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 48 186.00 | 25 927.00 | | 48 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 665.00 | 22 259.00 | | 665.00 |
DL TOTAL (I) | 53 251.00 | 52 586.00 | | 53 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 284.00 | 1 288.00 | | 3 284.00 |
DX Trade payables and related accounts | 2 520.00 | 2 520.00 | | 2 520.00 |
DY Tax and social security liabilities | 4 792.00 | 11 005.00 | | 4 792.00 |
EA Other liabilities | 450.00 | | | 450.00 |
EC TOTAL (IV) | 11 046.00 | 14 813.00 | | 11 046.00 |
EE Grand total (I to V) | 64 297.00 | 67 400.00 | | 64 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 475.00 | | 93 475.00 | 93 475.00 |
FJ Net sales | 93 475.00 | | 93 475.00 | 93 475.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 93 505.00 | |
FW Other purchases and external expenses | | | 24 663.00 | |
FX Taxes, duties, and similar payments | | | 5 439.00 | |
FY Salaries and Wages | | | 47 209.00 | |
FZ Social Security Contributions | | | 14 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 087.00 | |
GF Total Operating Expenses (II) | | | 92 732.00 | |
GG - OPERATING RESULT (I - II) | | | 773.00 | |
GO Net income from sales of marketable securities | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 117.00 | 1 626.00 | | 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 514.00 | 101 490.00 | | 93 514.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 849.00 | 79 231.00 | | 92 849.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 665.00 | 22 259.00 | | 665.00 |
| |
| 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 | 4 967.00 | | | 4 967.00 |
I4 DECREASES Grand Total | | | 1 161.00 | |
IO DECREASES Total including other intangible assets | | | 636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 525.00 | |
KD ACQUISITIONS Total including other intangible assets | 124.00 | | | 124.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 843.00 | | | 4 843.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 153.00 | 1 087.00 | | 3 153.00 |
CY DEPRECIATION Start-up, development, or research expenses | 124.00 | 246.00 | | 124.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 029.00 | 841.00 | | 3 029.00 |
Z9 Charges to be distributed or loan issue costs | 1.00 | | | 1.00 |
| |
| 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 | 2 520.00 | 2 520.00 | | 2 520.00 |
8D Social Security and Other Social Organizations | 1 870.00 | 1 870.00 | | 1 870.00 |
8E Income Taxes | 117.00 | 117.00 | | 117.00 |
8K Other liabilities (including liabilities related to repo transactions) | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 4 470.00 | 4 470.00 | | 4 470.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VI Group and Associates | 3 284.00 | 3 284.00 | | 3 284.00 |
VS Prepaid expenses | 365.00 | 365.00 | | 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 435.00 | 5 435.00 | | 5 435.00 |
VW VAT | 2 805.00 | 2 805.00 | | 2 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 046.00 | 11 046.00 | | 11 046.00 |
