| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 175.00 | 2 175.00 | | 2 175.00 |
AT Other tangible assets | 34 046.00 | 34 046.00 | | 34 046.00 |
BJ TOTAL (I) | 36 222.00 | 36 222.00 | | 36 222.00 |
BX Customers and related accounts | 4 776.00 | | 4 776.00 | 4 776.00 |
BZ Other receivables | 616.00 | | 616.00 | 616.00 |
CF Cash and cash equivalents | 31 352.00 | | 31 352.00 | 31 352.00 |
CH Prepaid expenses | 453.00 | | 453.00 | 453.00 |
CJ TOTAL (II) | 37 198.00 | | 37 198.00 | 37 198.00 |
CO Grand total (0 to V) | 73 420.00 | 36 222.00 | 37 198.00 | 73 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 35 489.00 | | | 35 489.00 |
DH Retained earnings | -18 475.00 | | | -18 475.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 690.00 | | | -5 690.00 |
DL TOTAL (I) | 12 423.00 | | | 12 423.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000.00 | | | 22 000.00 |
DX Trade payables and related accounts | 1 979.00 | | | 1 979.00 |
DY Tax and social security liabilities | 796.00 | | | 796.00 |
EC TOTAL (IV) | 24 775.00 | | | 24 775.00 |
EE Grand total (I to V) | 37 198.00 | | | 37 198.00 |
EG Accrued income and payables due within one year | 24 775.00 | | | 24 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 663.00 | | 11 663.00 | 11 663.00 |
FJ Net sales | 11 663.00 | | 11 663.00 | 11 663.00 |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 11 693.00 | |
FU Purchases of raw materials and other supplies | | | 846.00 | |
FW Other purchases and external expenses | | | 11 998.00 | |
FX Taxes, duties, and similar payments | | | 325.00 | |
FZ Social Security Contributions | | | 3 194.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 926.00 | |
GE Other Expenses | | | 126.00 | |
GF Total Operating Expenses (II) | | | 17 417.00 | |
GG - OPERATING RESULT (I - II) | | | -5 723.00 | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 690.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 727.00 | | | 11 727.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 417.00 | | | 17 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 690.00 | | | -5 690.00 |
| |
| 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 | 36 222.00 | | | 36 222.00 |
I4 DECREASES Grand Total | | | 36 222.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | 2.00 | 3.00 | 1.00 |
IO DECREASES Total including other intangible assets | | | 2 175.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 046.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 175.00 | | | 2 175.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 046.00 | | | 34 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 295.00 | 926.00 | | 35 295.00 |
PE DEPRECIATION Total including other intangible assets | 2 175.00 | | | 2 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 119.00 | 926.00 | | 33 119.00 |
| |
| 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 | 1 979.00 | 1 979.00 | | 1 979.00 |
UX Other trade receivables | 4 776.00 | 4 776.00 | | 4 776.00 |
VB VAT | 616.00 | 616.00 | | 616.00 |
VI Group and Associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VS Prepaid expenses | 453.00 | 453.00 | | 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 845.00 | 5 845.00 | | 5 845.00 |
VW VAT | 796.00 | 796.00 | | 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 775.00 | 24 775.00 | | 24 775.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 443.00 | | | 443.00 |
ST Other accounts | 7 214.00 | | | 7 214.00 |
YT Subcontracting | 4 340.00 | | | 4 340.00 |
YW Business tax | 325.00 | | | 325.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 325.00 | | | 325.00 |
YY Amount of VAT collected | 2 142.00 | | | 2 142.00 |
YZ Total deductible VAT on goods and services | 2 048.00 | | | 2 048.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 998.00 | | | 11 998.00 |
