| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 807.00 | | 6 807.00 | 6 807.00 |
AR Technical installations, industrial equipment and tools | 7 425.00 | 6 834.00 | 592.00 | 7 425.00 |
AT Other tangible assets | 17 000.00 | 16 318.00 | 682.00 | 17 000.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 32 787.00 | 23 152.00 | 9 636.00 | 32 787.00 |
BL Raw materials, supplies | 578.00 | | 578.00 | 578.00 |
BV Advances and down payments on orders | 2 531.00 | | 2 531.00 | 2 531.00 |
BX Customers and related accounts | 52.00 | | 52.00 | 52.00 |
CF Cash and cash equivalents | 2 421.00 | | 2 421.00 | 2 421.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 7 726.00 | | 7 726.00 | 7 726.00 |
CO Grand total (0 to V) | 40 513.00 | 23 152.00 | 17 361.00 | 40 513.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -7 493.00 | -11 871.00 | | -7 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 647.00 | 4 378.00 | | -1 647.00 |
DL TOTAL (I) | -1 640.00 | 7.00 | | -1 640.00 |
DU Loans and Debts from Credit Institutions (3) | 2 838.00 | 2 474.00 | | 2 838.00 |
DX Trade payables and related accounts | 2 165.00 | 2 400.00 | | 2 165.00 |
DY Tax and social security liabilities | 13 865.00 | 12 677.00 | | 13 865.00 |
EC TOTAL (IV) | 19 002.00 | 17 551.00 | | 19 002.00 |
EE Grand total (I to V) | 17 361.00 | 17 558.00 | | 17 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 100 513.00 | |
FJ Net sales | | | 101 551.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 54.00 | |
FW Other purchases and external expenses | | | 34 320.00 | |
FX Taxes, duties, and similar payments | | | 1 380.00 | |
GE Other Expenses | | | 132.00 | |
GG - OPERATING RESULT (I - II) | | | -5 777.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 4 500.00 | 4 219.00 | | 4 500.00 |
HH Total exceptional expenses (VIII) | 370.00 | 4.00 | | 370.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 130.00 | 4 215.00 | | 4 130.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 105.00 | 112 866.00 | | 106 105.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 753.00 | 108 488.00 | | 107 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 647.00 | 4 378.00 | | -1 647.00 |
| |
| 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 | 32 787.00 | | | 32 787.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 554.00 | |
I4 DECREASES Grand Total | | | 32 787.00 | |
IO DECREASES Total including other intangible assets | | | 6 807.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 425.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 807.00 | | | 6 807.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 425.00 | | | 24 425.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 554.00 | | | 1 554.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 177.00 | 975.00 | | 22 177.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 177.00 | 975.00 | | 22 177.00 |
| |
| 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 | 2 165.00 | 2 165.00 | | 2 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 133.00 | 133.00 | | 133.00 |
VG Loans with a maturity of up to one year at origin | 2 838.00 | 2 838.00 | | 2 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 720.00 | 2 195.00 | 1 524.00 | 3 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 002.00 | 19 002.00 | | 19 002.00 |
