| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 975.00 | 5 149.00 | 10 826.00 | 15 975.00 |
BD Other fixed assets | 180.00 | | 180.00 | 180.00 |
BJ TOTAL (I) | 16 155.00 | 5 149.00 | 11 006.00 | 16 155.00 |
BX Customers and related accounts | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 223.00 | | 223.00 | 223.00 |
CD Marketable securities | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 66 434.00 | | 66 434.00 | 66 434.00 |
CJ TOTAL (II) | 66 873.00 | | 66 873.00 | 66 873.00 |
CO Grand total (0 to V) | 83 028.00 | 5 149.00 | 77 879.00 | 83 028.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 3 738.00 | -2 921.00 | | 3 738.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 57 042.00 | 6 659.00 | | 57 042.00 |
DL TOTAL (I) | 65 780.00 | 8 738.00 | | 65 780.00 |
DU Loans and Debts from Credit Institutions (3) | 4 210.00 | 14 220.00 | | 4 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 848.00 | 2 555.00 | | 848.00 |
DX Trade payables and related accounts | 1 422.00 | 1 207.00 | | 1 422.00 |
DY Tax and social security liabilities | 5 620.00 | 921.00 | | 5 620.00 |
EC TOTAL (IV) | 12 099.00 | 18 904.00 | | 12 099.00 |
EE Grand total (I to V) | 77 879.00 | 27 642.00 | | 77 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 415.00 | | 42 415.00 | 42 415.00 |
FJ Net sales | 42 415.00 | | 42 415.00 | 42 415.00 |
FO Operating subsidies | | | 60 961.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 103 376.00 | |
FW Other purchases and external expenses | | | 28 135.00 | |
FX Taxes, duties, and similar payments | | | 880.00 | |
FY Salaries and Wages | | | 6 033.00 | |
FZ Social Security Contributions | | | 7 635.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 195.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 45 882.00 | |
GG - OPERATING RESULT (I - II) | | | 57 494.00 | |
GR Interest and similar expenses | | | 125.00 | |
GU Total financial expenses (VI) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 327.00 | 80.00 | | 327.00 |
HH Total exceptional expenses (VIII) | 327.00 | 80.00 | | 327.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -327.00 | -80.00 | | -327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 376.00 | 39 129.00 | | 103 376.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 334.00 | 32 470.00 | | 46 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 57 042.00 | 6 659.00 | | 57 042.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 954.00 | 3 195.00 | | 1 954.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 954.00 | 3 195.00 | | 1 954.00 |
| |
| 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 | 848.00 | 848.00 | | 848.00 |
8B Suppliers and Related Accounts | 1 422.00 | 1 422.00 | | 1 422.00 |
8D Social Security and Other Social Organizations | 5 620.00 | 5 620.00 | | 5 620.00 |
VG Loans with a maturity of up to one year at origin | 4 210.00 | 4 210.00 | | 4 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 099.00 | 12 099.00 | | 12 099.00 |
