| |
| 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 | 29 100.00 | 29 100.00 | | 29 100.00 |
AT Other tangible assets | 21 404.00 | 21 404.00 | | 21 404.00 |
BJ TOTAL (I) | 50 504.00 | 50 504.00 | | 50 504.00 |
BX Customers and related accounts | 1 425.00 | | 1 425.00 | 1 425.00 |
BZ Other receivables | 2 999.00 | | 2 999.00 | 2 999.00 |
CF Cash and cash equivalents | 61 433.00 | | 61 433.00 | 61 433.00 |
CJ TOTAL (II) | 65 856.00 | | 65 856.00 | 65 856.00 |
CO Grand total (0 to V) | 116 361.00 | 50 504.00 | 65 856.00 | 116 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 13 668.00 | 13 038.00 | | 13 668.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 786.00 | 30 629.00 | | 25 786.00 |
DL TOTAL (I) | 48 254.00 | 52 468.00 | | 48 254.00 |
DU Loans and Debts from Credit Institutions (3) | | 87.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 653.00 | | | 2 653.00 |
DX Trade payables and related accounts | 12 868.00 | 14 309.00 | | 12 868.00 |
DY Tax and social security liabilities | 2 083.00 | 2 739.00 | | 2 083.00 |
EC TOTAL (IV) | 17 603.00 | 17 135.00 | | 17 603.00 |
EE Grand total (I to V) | 65 856.00 | 69 602.00 | | 65 856.00 |
EG Accrued income and payables due within one year | 17 603.00 | 17 135.00 | | 17 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 866.00 | | 53 866.00 | 53 866.00 |
FJ Net sales | 53 866.00 | | 53 866.00 | 53 866.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 53 867.00 | |
FU Purchases of raw materials and other supplies | | | 3 055.00 | |
FW Other purchases and external expenses | | | 17 130.00 | |
FX Taxes, duties, and similar payments | | | 601.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 479.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 23 267.00 | |
GG - OPERATING RESULT (I - II) | | | 30 600.00 | |
GL Other interest and similar income | | | 26.00 | |
GP Total financial income (V) | | | 26.00 | |
GR Interest and similar expenses | | | 290.00 | |
GU Total financial expenses (VI) | | | 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 550.00 | 5 405.00 | | 4 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 893.00 | 59 761.00 | | 53 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 107.00 | 29 132.00 | | 28 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 786.00 | 30 629.00 | | 25 786.00 |
| |
| 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 | 50 504.00 | | | 50 504.00 |
I4 DECREASES Grand Total | | | 50 504.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 50 504.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 50 504.00 | | | 50 504.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 025.00 | 2 479.00 | | 48 025.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 48 025.00 | 2 479.00 | | 48 025.00 |
| |
| 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 | 12 868.00 | 12 868.00 | | 12 868.00 |
UX Other trade receivables | 1 425.00 | | | 1 425.00 |
VB VAT | 2 145.00 | | | 2 145.00 |
VI Group and Associates | 2 653.00 | 2 653.00 | | 2 653.00 |
VM Income taxes | 854.00 | | | 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 424.00 | 4 424.00 | | 4 424.00 |
VW VAT | 2 083.00 | 2 083.00 | | 2 083.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 603.00 | 17 603.00 | | 17 603.00 |
