| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AR Technical installations, industrial equipment and tools | 630.00 | 304.00 | 326.00 | 630.00 |
AT Other tangible assets | 4 167.00 | 1 260.00 | 2 907.00 | 4 167.00 |
BD Other fixed assets | 249.00 | | 249.00 | 249.00 |
BJ TOTAL (I) | 5 646.00 | 2 164.00 | 3 482.00 | 5 646.00 |
BZ Other receivables | 189.00 | | 189.00 | 189.00 |
CF Cash and cash equivalents | 11 735.00 | | 11 735.00 | 11 735.00 |
CJ TOTAL (II) | 11 924.00 | | 11 924.00 | 11 924.00 |
CO Grand total (0 to V) | 17 570.00 | 2 164.00 | 15 406.00 | 17 570.00 |
| |
| 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 | 1 572.00 | | | 1 572.00 |
DH Retained earnings | | -1 565.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 229.00 | 3 637.00 | | 2 229.00 |
DL TOTAL (I) | 9 301.00 | 7 072.00 | | 9 301.00 |
DU Loans and Debts from Credit Institutions (3) | 3 055.00 | | | 3 055.00 |
DV Miscellaneous Loans and Financial Debts (4) | 589.00 | 4 426.00 | | 589.00 |
DX Trade payables and related accounts | 300.00 | 300.00 | | 300.00 |
DY Tax and social security liabilities | 2 161.00 | 1 009.00 | | 2 161.00 |
EC TOTAL (IV) | 6 105.00 | 5 735.00 | | 6 105.00 |
EE Grand total (I to V) | 15 406.00 | 12 806.00 | | 15 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 051.00 | | 42 051.00 | 42 051.00 |
FJ Net sales | 42 051.00 | | 42 051.00 | 42 051.00 |
FR Total operating income (I) | | | 42 051.00 | |
FU Purchases of raw materials and other supplies | | | 7 017.00 | |
FW Other purchases and external expenses | | | 19 079.00 | |
FX Taxes, duties, and similar payments | | | 2 039.00 | |
FY Salaries and Wages | | | 9 755.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 470.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 39 361.00 | |
GG - OPERATING RESULT (I - II) | | | 2 690.00 | |
GR Interest and similar expenses | | | 48.00 | |
GU Total financial expenses (VI) | | | 48.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 306.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 306.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -306.00 | | -17.00 |
HK Income tax | 396.00 | 375.00 | | 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 051.00 | 35 677.00 | | 42 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 822.00 | 32 040.00 | | 39 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 229.00 | 3 637.00 | | 2 229.00 |
| |
| 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 | 1 230.00 | | 4 416.00 | 1 230.00 |
I3 DECREASES Total Financial Fixed Assets | | | 249.00 | |
I4 DECREASES Grand Total | | | 5 646.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 797.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 630.00 | | 4 167.00 | 630.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 249.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 694.00 | 1 470.00 | | 694.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 94.00 | 1 470.00 | | 94.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8E Income Taxes | 396.00 | 396.00 | | 396.00 |
VB VAT | 189.00 | | | 189.00 |
VG Loans with a maturity of up to one year at origin | 3 055.00 | 3 055.00 | | 3 055.00 |
VI Group and Associates | 589.00 | 589.00 | | 589.00 |
VJ Loans taken out during the year | 4 200.00 | | | 4 200.00 |
VK Loans repaid during the year | 1 145.00 | | | 1 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189.00 | 189.00 | | 189.00 |
VW VAT | 1 765.00 | 1 765.00 | | 1 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 105.00 | 6 105.00 | | 6 105.00 |
