| |
| 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 | 1 127.00 | 1 127.00 | | 1 127.00 |
AT Other tangible assets | 4 648.00 | 3 670.00 | 978.00 | 4 648.00 |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 5 852.00 | 4 797.00 | 1 055.00 | 5 852.00 |
BX Customers and related accounts | 1 830.00 | | 1 830.00 | 1 830.00 |
BZ Other receivables | 30 947.00 | | 30 947.00 | 30 947.00 |
CF Cash and cash equivalents | 15 420.00 | | 15 420.00 | 15 420.00 |
CH Prepaid expenses | 423.00 | | 423.00 | 423.00 |
CJ TOTAL (II) | 48 620.00 | | 48 620.00 | 48 620.00 |
CO Grand total (0 to V) | 54 472.00 | 4 797.00 | 49 675.00 | 54 472.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 122.00 | | | 122.00 |
DH Retained earnings | 32 429.00 | | | 32 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 432.00 | | | 4 432.00 |
DL TOTAL (I) | 45 234.00 | | | 45 234.00 |
DX Trade payables and related accounts | 423.00 | | | 423.00 |
DY Tax and social security liabilities | 4 018.00 | | | 4 018.00 |
EC TOTAL (IV) | 4 441.00 | | | 4 441.00 |
EE Grand total (I to V) | 49 675.00 | | | 49 675.00 |
EG Accrued income and payables due within one year | 4 441.00 | | | 4 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 533.00 | | 17 533.00 | 17 533.00 |
FJ Net sales | 17 533.00 | | 17 533.00 | 17 533.00 |
FR Total operating income (I) | | | 17 533.00 | |
FS Purchases of goods (including customs duties) | | | 85.00 | |
FU Purchases of raw materials and other supplies | | | 3 631.00 | |
FW Other purchases and external expenses | | | 5 304.00 | |
FX Taxes, duties, and similar payments | | | 298.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 662.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 9 895.00 | |
GG - OPERATING RESULT (I - II) | | | 7 638.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 116.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 116.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 775.00 | | | 775.00 |
HD Total exceptional income (VII) | 775.00 | | | 775.00 |
HE Exceptional expenses on management operations | 2 719.00 | | | 2 719.00 |
HH Total exceptional expenses (VIII) | 2 719.00 | | | 2 719.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 944.00 | | | -1 944.00 |
HK Income tax | 1 262.00 | | | 1 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 308.00 | | | 18 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 876.00 | | | 13 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 432.00 | | | 4 432.00 |
| |
| 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 | 5 852.00 | | | 5 852.00 |
I3 DECREASES Total Financial Fixed Assets | | | 76.00 | |
I4 DECREASES Grand Total | | | 5 852.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 776.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 776.00 | | | 5 776.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 76.00 | | | 76.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 135.00 | 662.00 | | 4 135.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 135.00 | 662.00 | | 4 135.00 |
| |
| 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 | 423.00 | 423.00 | | 423.00 |
8E Income Taxes | 3 390.00 | 3 390.00 | | 3 390.00 |
UT Other financial assets | 76.00 | | | 76.00 |
UX Other trade receivables | 1 830.00 | | | 1 830.00 |
VB VAT | 2 172.00 | | | 2 172.00 |
VC Group and associates | 26 976.00 | | | 26 976.00 |
VM Income taxes | 1 800.00 | | | 1 800.00 |
VS Prepaid expenses | 423.00 | | | 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 277.00 | 33 277.00 | | 33 277.00 |
VW VAT | 628.00 | 628.00 | | 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 441.00 | 4 441.00 | | 4 441.00 |
