| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 622.00 | | 7 622.00 | 7 622.00 |
AR Technical installations, industrial equipment and tools | 2 537.00 | 2 537.00 | | 2 537.00 |
AT Other tangible assets | 3 732.00 | 3 732.00 | | 3 732.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 13 981.00 | 6 268.00 | 7 712.00 | 13 981.00 |
BL Raw materials, supplies | 1 441.00 | | 1 441.00 | 1 441.00 |
BT Goods | 1 578.00 | | 1 578.00 | 1 578.00 |
BZ Other receivables | 2 475.00 | | 2 475.00 | 2 475.00 |
CF Cash and cash equivalents | 20 856.00 | | 20 856.00 | 20 856.00 |
CH Prepaid expenses | 561.00 | | 561.00 | 561.00 |
CJ TOTAL (II) | 26 910.00 | | 26 910.00 | 26 910.00 |
CO Grand total (0 to V) | 40 891.00 | 6 268.00 | 34 623.00 | 40 891.00 |
CS Evaluated investments - equity method | 75.00 | | 75.00 | 75.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 17 623.00 | 13 388.00 | | 17 623.00 |
DH Retained earnings | 169.00 | 169.00 | | 169.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 814.00 | 4 236.00 | | 1 814.00 |
DL TOTAL (I) | 27 992.00 | 26 178.00 | | 27 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 962.00 | 4 344.00 | | 3 962.00 |
DX Trade payables and related accounts | 2 350.00 | 341.00 | | 2 350.00 |
DY Tax and social security liabilities | 320.00 | 1 440.00 | | 320.00 |
EC TOTAL (IV) | 6 631.00 | 6 125.00 | | 6 631.00 |
EE Grand total (I to V) | 34 623.00 | 32 302.00 | | 34 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 889.00 | |
FD Production sold - goods | | | 42 222.00 | |
FJ Net sales | | | 44 111.00 | |
FQ Other income | | | 4 139.00 | |
FR Total operating income (I) | | | 48 251.00 | |
FS Purchases of goods (including customs duties) | | | 1 384.00 | |
FT Inventory change (goods) | | | -245.00 | |
FU Purchases of raw materials and other supplies | | | 1 277.00 | |
FV Inventory change (raw materials and supplies) | | | 296.00 | |
FW Other purchases and external expenses | | | 22 234.00 | |
FX Taxes, duties, and similar payments | | | 1 439.00 | |
FY Salaries and Wages | | | 10 479.00 | |
FZ Social Security Contributions | | | 9 065.00 | |
GE Other Expenses | | | 189.00 | |
GF Total Operating Expenses (II) | | | 46 118.00 | |
GG - OPERATING RESULT (I - II) | | | 2 133.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 320.00 | 747.00 | | 320.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 252.00 | 46 576.00 | | 48 252.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 438.00 | 42 340.00 | | 46 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 814.00 | 4 236.00 | | 1 814.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 268.00 | | | 6 268.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 269.00 | | | 6 269.00 |
| |
| 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 | 2 350.00 | 2 350.00 | | 2 350.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 962.00 | 3 962.00 | | 3 962.00 |
VQ Other Taxes, Duties, and Similar Debts | 320.00 | 320.00 | | 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 051.00 | 3 036.00 | 15.00 | 3 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 631.00 | 6 631.00 | | 6 631.00 |
