| |
| 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 | 439.00 | 439.00 | | 439.00 |
AT Other tangible assets | 1 729.00 | 1 729.00 | | 1 729.00 |
BH Other financial assets | 395.00 | | 395.00 | 395.00 |
BJ TOTAL (I) | 2 562.00 | 2 168.00 | 395.00 | 2 562.00 |
BL Raw materials, supplies | 500.00 | | 500.00 | 500.00 |
BN Goods in progress | 3 933.00 | | 3 933.00 | 3 933.00 |
BX Customers and related accounts | 13 649.00 | | 13 649.00 | 13 649.00 |
BZ Other receivables | 3 428.00 | | 3 428.00 | 3 428.00 |
CF Cash and cash equivalents | 25 854.00 | | 25 854.00 | 25 854.00 |
CH Prepaid expenses | 1 382.00 | | 1 382.00 | 1 382.00 |
CJ TOTAL (II) | 48 746.00 | | 48 746.00 | 48 746.00 |
CO Grand total (0 to V) | 51 308.00 | 2 168.00 | 49 141.00 | 51 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -4 384.00 | -1 002.00 | | -4 384.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 612.00 | -3 382.00 | | 15 612.00 |
DL TOTAL (I) | 19 613.00 | 4 001.00 | | 19 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 122.00 | 101.00 | | 122.00 |
DX Trade payables and related accounts | 7 500.00 | 3 904.00 | | 7 500.00 |
DY Tax and social security liabilities | 2 572.00 | 8 614.00 | | 2 572.00 |
EA Other liabilities | 19 334.00 | 684.00 | | 19 334.00 |
EC TOTAL (IV) | 29 527.00 | 13 303.00 | | 29 527.00 |
EE Grand total (I to V) | 49 141.00 | 17 304.00 | | 49 141.00 |
EG Accrued income and payables due within one year | 29 527.00 | 13 303.00 | | 29 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 865.00 | | 70 865.00 | 70 865.00 |
FJ Net sales | 70 865.00 | | 70 865.00 | 70 865.00 |
FM Inventory production | | | -817.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 70 050.00 | |
FU Purchases of raw materials and other supplies | | | 24 918.00 | |
FV Inventory change (raw materials and supplies) | | | 750.00 | |
FW Other purchases and external expenses | | | 18 789.00 | |
FX Taxes, duties, and similar payments | | | 397.00 | |
FY Salaries and Wages | | | 5 408.00 | |
FZ Social Security Contributions | | | 3 873.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 54 146.00 | |
GG - OPERATING RESULT (I - II) | | | 15 904.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 904.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 408.00 | | |
HD Total exceptional income (VII) | | 2 408.00 | | |
HE Exceptional expenses on management operations | 291.00 | 228.00 | | 291.00 |
HH Total exceptional expenses (VIII) | 291.00 | 228.00 | | 291.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -291.00 | 2 180.00 | | -291.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 050.00 | 48 534.00 | | 70 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 438.00 | 51 915.00 | | 54 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 612.00 | -3 382.00 | | 15 612.00 |
| |
| 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 | 2 562.00 | | | 2 562.00 |
I3 DECREASES Total Financial Fixed Assets | | | 395.00 | |
I4 DECREASES Grand Total | | | 2 562.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 168.00 | | | 2 168.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 395.00 | | | 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 168.00 | | | 2 168.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 168.00 | | | 2 168.00 |
| |
| 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 | 7 500.00 | 7 500.00 | | 7 500.00 |
8C Staff and Related Accounts | 762.00 | 762.00 | | 762.00 |
8D Social Security and Other Social Organizations | 31.00 | 31.00 | | 31.00 |
8K Other liabilities (including liabilities related to repo transactions) | 19 334.00 | 19 334.00 | | 19 334.00 |
UX Other trade receivables | 13 649.00 | | | 13 649.00 |
VB VAT | 3 280.00 | | | 3 280.00 |
VI Group and Associates | 122.00 | 122.00 | | 122.00 |
VQ Other Taxes, Duties, and Similar Debts | 761.00 | 761.00 | | 761.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 148.00 | | | 148.00 |
VS Prepaid expenses | 1 382.00 | | | 1 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 854.00 | 18 459.00 | 395.00 | 18 854.00 |
VW VAT | 1 019.00 | 1 019.00 | | 1 019.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 527.00 | 29 527.00 | | 29 527.00 |
