| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 547.00 | 730.00 | 1 817.00 | 2 547.00 |
AT Other tangible assets | 4 349.00 | 266.00 | 4 083.00 | 4 349.00 |
BJ TOTAL (I) | 6 896.00 | 996.00 | 5 900.00 | 6 896.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 260.00 | | 1 260.00 | 1 260.00 |
BZ Other receivables | 1 507.00 | | 1 507.00 | 1 507.00 |
CF Cash and cash equivalents | 4 359.00 | | 4 359.00 | 4 359.00 |
CH Prepaid expenses | 1 030.00 | | 1 030.00 | 1 030.00 |
CJ TOTAL (II) | 8 156.00 | | 8 156.00 | 8 156.00 |
CO Grand total (0 to V) | 15 052.00 | 996.00 | 14 056.00 | 15 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -20.00 | | | -20.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8.00 | -20.00 | | -8.00 |
DL TOTAL (I) | 972.00 | 980.00 | | 972.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 38.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 902.00 | 1 126.00 | | 10 902.00 |
DX Trade payables and related accounts | 1 942.00 | 1 927.00 | | 1 942.00 |
DY Tax and social security liabilities | 210.00 | | | 210.00 |
EC TOTAL (IV) | 13 083.00 | 3 091.00 | | 13 083.00 |
EE Grand total (I to V) | 14 056.00 | 4 071.00 | | 14 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 861.00 | | 12 861.00 | 12 861.00 |
FJ Net sales | 12 861.00 | | 12 861.00 | 12 861.00 |
FR Total operating income (I) | | | 12 861.00 | |
FU Purchases of raw materials and other supplies | | | 4 114.00 | |
FW Other purchases and external expenses | | | 5 250.00 | |
FX Taxes, duties, and similar payments | | | 62.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 691.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 10 119.00 | |
GG - OPERATING RESULT (I - II) | | | 2 742.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 900.00 | | |
HD Total exceptional income (VII) | | 3 900.00 | | |
HE Exceptional expenses on management operations | 2 750.00 | | | 2 750.00 |
HH Total exceptional expenses (VIII) | 2 750.00 | | | 2 750.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 750.00 | 3 900.00 | | -2 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 861.00 | 7 326.00 | | 12 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 869.00 | 7 346.00 | | 12 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8.00 | -20.00 | | -8.00 |
| |
| 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 | 1 717.00 | | 5 179.00 | 1 717.00 |
I4 DECREASES Grand Total | | | 6 896.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 896.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 717.00 | | 5 179.00 | 1 717.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 305.00 | 691.00 | | 305.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 305.00 | 691.00 | | 305.00 |
| |
| 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 | 5 100.00 | 1 200.00 | 3 900.00 | 5 100.00 |
8B Suppliers and Related Accounts | 1 942.00 | 1 942.00 | | 1 942.00 |
UX Other trade receivables | 1 260.00 | | | 1 260.00 |
VB VAT | 1 507.00 | | | 1 507.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VI Group and Associates | 5 802.00 | 802.00 | 5 000.00 | 5 802.00 |
VJ Loans taken out during the year | 5 100.00 | | | 5 100.00 |
VS Prepaid expenses | 1 030.00 | | | 1 030.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 797.00 | 3 797.00 | | 3 797.00 |
VW VAT | 210.00 | 210.00 | | 210.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 083.00 | 4 183.00 | 8 900.00 | 13 083.00 |
