| |
| 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 | 4 742.00 | 2 128.00 | 2 615.00 | 4 742.00 |
AT Other tangible assets | 5 458.00 | 2 569.00 | 2 889.00 | 5 458.00 |
BJ TOTAL (I) | 10 201.00 | 4 697.00 | 5 503.00 | 10 201.00 |
BX Customers and related accounts | 1 650.00 | 1 500.00 | 150.00 | 1 650.00 |
BZ Other receivables | 1 132.00 | | 1 132.00 | 1 132.00 |
CF Cash and cash equivalents | 54 440.00 | | 54 440.00 | 54 440.00 |
CH Prepaid expenses | 331.00 | | 331.00 | 331.00 |
CJ TOTAL (II) | 57 553.00 | 1 500.00 | 56 053.00 | 57 553.00 |
CO Grand total (0 to V) | 67 754.00 | 6 197.00 | 61 557.00 | 67 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 1 673.00 | | | 1 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 600.00 | 12 173.00 | | 22 600.00 |
DL TOTAL (I) | 39 773.00 | 17 173.00 | | 39 773.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 336.00 | 10 795.00 | | 13 336.00 |
DX Trade payables and related accounts | 6 598.00 | 2 832.00 | | 6 598.00 |
DY Tax and social security liabilities | 1 850.00 | 2 732.00 | | 1 850.00 |
EC TOTAL (IV) | 21 784.00 | 16 359.00 | | 21 784.00 |
EE Grand total (I to V) | 61 557.00 | 33 532.00 | | 61 557.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 596.00 | | 66 596.00 | 66 596.00 |
FJ Net sales | 66 596.00 | | 66 596.00 | 66 596.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 672.00 | |
FR Total operating income (I) | | | 67 268.00 | |
FU Purchases of raw materials and other supplies | | | 15 093.00 | |
FW Other purchases and external expenses | | | 21 181.00 | |
FX Taxes, duties, and similar payments | | | 943.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 400.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 40 618.00 | |
GG - OPERATING RESULT (I - II) | | | 26 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HH Total exceptional expenses (VIII) | 52.00 | | | 52.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52.00 | | | -52.00 |
HK Income tax | 3 998.00 | 2 148.00 | | 3 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 268.00 | 36 666.00 | | 67 268.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 668.00 | 24 493.00 | | 44 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 600.00 | 12 173.00 | | 22 600.00 |
| |
| 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 | 10 201.00 | | | 10 201.00 |
I4 DECREASES Grand Total | | | 10 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 201.00 | | | 10 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 297.00 | 3 400.00 | | 1 297.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 297.00 | 3 400.00 | | 1 297.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 500.00 | | | 1 500.00 |
7B Total provisions for depreciation | 1 500.00 | | | 1 500.00 |
7C Grand total | 1 500.00 | | | 1 500.00 |
| |
| 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 | 6 598.00 | 6 598.00 | | 6 598.00 |
8E Income Taxes | 1 850.00 | 1 850.00 | | 1 850.00 |
VA Doubtful or disputed receivables | 1 650.00 | | | 1 650.00 |
VB VAT | 1 132.00 | | | 1 132.00 |
VI Group and Associates | 13 336.00 | 13 336.00 | | 13 336.00 |
VS Prepaid expenses | 331.00 | | | 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 113.00 | 3 113.00 | | 3 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 784.00 | 21 784.00 | | 21 784.00 |
