| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 734.00 | 1 734.00 | | 1 734.00 |
BJ TOTAL (I) | 1 734.00 | 1 734.00 | | 1 734.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 9 000.00 | | 9 000.00 | 9 000.00 |
BZ Other receivables | 877.00 | | 877.00 | 877.00 |
CF Cash and cash equivalents | 36 022.00 | | 36 022.00 | 36 022.00 |
CJ TOTAL (II) | 45 899.00 | | 45 899.00 | 45 899.00 |
CO Grand total (0 to V) | 47 633.00 | 1 734.00 | 45 899.00 | 47 633.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 33 137.00 | 34 725.00 | | 33 137.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 445.00 | -1 588.00 | | 1 445.00 |
DL TOTAL (I) | 35 682.00 | 34 237.00 | | 35 682.00 |
DU Loans and Debts from Credit Institutions (3) | 40.00 | 34.00 | | 40.00 |
DX Trade payables and related accounts | 10 113.00 | 1 812.00 | | 10 113.00 |
DY Tax and social security liabilities | 64.00 | | | 64.00 |
EC TOTAL (IV) | 10 217.00 | 1 846.00 | | 10 217.00 |
EE Grand total (I to V) | 45 899.00 | 36 083.00 | | 45 899.00 |
EG Accrued income and payables due within one year | 10 217.00 | 1 846.00 | | 10 217.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 40.00 | 34.00 | | 40.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 38 851.00 | | 38 851.00 | 38 851.00 |
FG Production sold - services | 3 000.00 | | 3 000.00 | 3 000.00 |
FJ Net sales | 41 851.00 | | 41 851.00 | 41 851.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 851.00 | |
FS Purchases of goods (including customs duties) | | | 866.00 | |
FU Purchases of raw materials and other supplies | | | 7 274.00 | |
FV Inventory change (raw materials and supplies) | | | 4 560.00 | |
FW Other purchases and external expenses | | | 8 797.00 | |
FX Taxes, duties, and similar payments | | | 967.00 | |
FY Salaries and Wages | | | 14 614.00 | |
FZ Social Security Contributions | | | 4 059.00 | |
GF Total Operating Expenses (II) | | | 41 138.00 | |
GG - OPERATING RESULT (I - II) | | | 714.00 | |
GR Interest and similar expenses | | | 146.00 | |
GU Total financial expenses (VI) | | | 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 568.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -877.00 | -726.00 | | -877.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 851.00 | 35 150.00 | | 41 851.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 406.00 | 36 739.00 | | 40 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 445.00 | -1 588.00 | | 1 445.00 |
| |
| 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 | 1 734.00 | | | 1 734.00 |
I4 DECREASES Grand Total | | | 1 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 734.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 734.00 | | | 1 734.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 734.00 | | | 1 734.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 734.00 | | | 1 734.00 |
| |
| 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 | 10 113.00 | 10 113.00 | | 10 113.00 |
VG Loans with a maturity of up to one year at origin | 40.00 | 40.00 | | 40.00 |
VM Income taxes | 877.00 | | | 877.00 |
VQ Other Taxes, Duties, and Similar Debts | 64.00 | 64.00 | | 64.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 877.00 | 877.00 | | 877.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 217.00 | 10 217.00 | | 10 217.00 |
