| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 7 900.00 | 6 513.00 | 1 387.00 | 7 900.00 |
AF Concessions, Patents and Similar Rights | 500.00 | 500.00 | | 500.00 |
AR Technical installations, industrial equipment and tools | 3 557.00 | 2 872.00 | 685.00 | 3 557.00 |
BJ TOTAL (I) | 11 957.00 | 9 885.00 | 2 072.00 | 11 957.00 |
BL Raw materials, supplies | 963.00 | | 963.00 | 963.00 |
BX Customers and related accounts | 3 008.00 | | 3 008.00 | 3 008.00 |
BZ Other receivables | 280.00 | | 280.00 | 280.00 |
CF Cash and cash equivalents | 3 057.00 | | 3 057.00 | 3 057.00 |
CH Prepaid expenses | 785.00 | | 785.00 | 785.00 |
CJ TOTAL (II) | 8 093.00 | | 8 093.00 | 8 093.00 |
CO Grand total (0 to V) | 20 050.00 | 9 885.00 | 10 165.00 | 20 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DH Retained earnings | -7 167.00 | | | -7 167.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 172.00 | | | 6 172.00 |
DL TOTAL (I) | 3 005.00 | | | 3 005.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 746.00 | | | 2 746.00 |
DX Trade payables and related accounts | 1 973.00 | | | 1 973.00 |
DY Tax and social security liabilities | 2 441.00 | | | 2 441.00 |
EC TOTAL (IV) | 7 160.00 | | | 7 160.00 |
EE Grand total (I to V) | 10 165.00 | | | 10 165.00 |
EG Accrued income and payables due within one year | 7 160.00 | | | 7 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 279.00 | | 35 279.00 | 35 279.00 |
FJ Net sales | 35 279.00 | | 35 279.00 | 35 279.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 35 283.00 | |
FU Purchases of raw materials and other supplies | | | 1 606.00 | |
FV Inventory change (raw materials and supplies) | | | 165.00 | |
FW Other purchases and external expenses | | | 9 889.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
FY Salaries and Wages | | | 9 250.00 | |
FZ Social Security Contributions | | | 5 258.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 291.00 | |
GF Total Operating Expenses (II) | | | 28 872.00 | |
GG - OPERATING RESULT (I - II) | | | 6 411.00 | |
GR Interest and similar expenses | | | 149.00 | |
GU Total financial expenses (VI) | | | 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -149.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 262.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 258.00 | | | 5 258.00 |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 283.00 | | | 35 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 111.00 | | | 29 111.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 172.00 | | | 6 172.00 |
| |
| 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 | 11 957.00 | | | 11 957.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 7 900.00 | | | 7 900.00 |
I4 DECREASES Grand Total | | | 11 957.00 | |
IN DECREASES Start-up, development, or research expenses | | | 7 900.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 557.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 557.00 | | | 3 557.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 593.00 | 2 291.00 | | 7 593.00 |
CY DEPRECIATION Start-up, development, or research expenses | 4 933.00 | 1 580.00 | | 4 933.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 160.00 | 711.00 | | 2 160.00 |
| |
| 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 | 1 973.00 | 1 973.00 | | 1 973.00 |
8D Social Security and Other Social Organizations | 2 149.00 | 2 149.00 | | 2 149.00 |
UX Other trade receivables | 3 008.00 | | | 3 008.00 |
VB VAT | 280.00 | | | 280.00 |
VI Group and Associates | 2 746.00 | 2 746.00 | | 2 746.00 |
VK Loans repaid during the year | 2 810.00 | | | 2 810.00 |
VS Prepaid expenses | 785.00 | | | 785.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 073.00 | 4 073.00 | | 4 073.00 |
VW VAT | 292.00 | 292.00 | | 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 160.00 | 7 160.00 | | 7 160.00 |
