| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 1 200.00 | | 1 200.00 | 1 200.00 |
AP Buildings | 10 800.00 | 8 578.00 | 2 222.00 | 10 800.00 |
AR Technical installations, industrial equipment and tools | 22 077.00 | 22 077.00 | | 22 077.00 |
AT Other tangible assets | 5 587.00 | 5 587.00 | | 5 587.00 |
BJ TOTAL (I) | 39 664.00 | 36 242.00 | 3 422.00 | 39 664.00 |
BT Goods | 8 000.00 | | 8 000.00 | 8 000.00 |
BX Customers and related accounts | 8 174.00 | | 8 174.00 | 8 174.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 17 683.00 | | 17 683.00 | 17 683.00 |
CJ TOTAL (II) | 33 858.00 | | 33 858.00 | 33 858.00 |
CO Grand total (0 to V) | 73 522.00 | 36 242.00 | 37 280.00 | 73 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 2 398.00 | 2 398.00 | | 2 398.00 |
DH Retained earnings | -2 613.00 | 1 174.00 | | -2 613.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 917.00 | -3 787.00 | | 17 917.00 |
DL TOTAL (I) | 26 501.00 | 8 585.00 | | 26 501.00 |
DV Miscellaneous Loans and Financial Debts (4) | 657.00 | 657.00 | | 657.00 |
DX Trade payables and related accounts | 1 282.00 | 2 698.00 | | 1 282.00 |
DY Tax and social security liabilities | 4 285.00 | 1 209.00 | | 4 285.00 |
EA Other liabilities | 4 555.00 | 176.00 | | 4 555.00 |
EC TOTAL (IV) | 10 779.00 | 4 740.00 | | 10 779.00 |
EE Grand total (I to V) | 37 280.00 | 13 325.00 | | 37 280.00 |
EG Accrued income and payables due within one year | 10 779.00 | 4 740.00 | | 10 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 781.00 | | 1 781.00 | 1 781.00 |
FG Production sold - services | 39 022.00 | | 39 022.00 | 39 022.00 |
FJ Net sales | 40 803.00 | | 40 803.00 | 40 803.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 40 805.00 | |
FS Purchases of goods (including customs duties) | | | 13 195.00 | |
FT Inventory change (goods) | | | -4 988.00 | |
FW Other purchases and external expenses | | | 10 549.00 | |
FX Taxes, duties, and similar payments | | | 214.00 | |
FY Salaries and Wages | | | 1 360.00 | |
FZ Social Security Contributions | | | 115.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 721.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 21 167.00 | |
GG - OPERATING RESULT (I - II) | | | 19 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6.00 | | |
HD Total exceptional income (VII) | | 6.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6.00 | | |
HK Income tax | 1 721.00 | | | 1 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 805.00 | 41 159.00 | | 40 805.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 888.00 | 44 946.00 | | 22 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 917.00 | -3 787.00 | | 17 917.00 |
| |
| 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 | 39 664.00 | | | 39 664.00 |
I4 DECREASES Grand Total | | | 39 664.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 664.00 | | | 39 664.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 460.00 | 782.00 | | 35 460.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 460.00 | 782.00 | | 35 460.00 |
| |
| 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 | 1 282.00 | 1 282.00 | | 1 282.00 |
8C Staff and Related Accounts | 136.00 | 136.00 | | 136.00 |
8D Social Security and Other Social Organizations | 177.00 | 177.00 | | 177.00 |
8E Income Taxes | 1 503.00 | 1 503.00 | | 1 503.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 555.00 | 4 555.00 | | 4 555.00 |
UX Other trade receivables | 8 174.00 | | | 8 174.00 |
VB VAT | 1.00 | | | 1.00 |
VI Group and Associates | 657.00 | 657.00 | | 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 175.00 | 8 175.00 | | 8 175.00 |
VW VAT | 2 469.00 | 2 469.00 | | 2 469.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 779.00 | 10 779.00 | | 10 779.00 |
