| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 580.00 | 3 580.00 | | 3 580.00 |
AT Other tangible assets | 96 395.00 | 82 449.00 | 13 946.00 | 96 395.00 |
BJ TOTAL (I) | 99 975.00 | 86 029.00 | 13 946.00 | 99 975.00 |
BX Customers and related accounts | 7 013.00 | 1 162.00 | 5 851.00 | 7 013.00 |
BZ Other receivables | 8 477.00 | | 8 477.00 | 8 477.00 |
CF Cash and cash equivalents | 36 313.00 | | 36 313.00 | 36 313.00 |
CH Prepaid expenses | 4 880.00 | | 4 880.00 | 4 880.00 |
CJ TOTAL (II) | 56 683.00 | 1 162.00 | 55 521.00 | 56 683.00 |
CO Grand total (0 to V) | 156 658.00 | 87 191.00 | 69 467.00 | 156 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 5 425.00 | 26 304.00 | | 5 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 391.00 | 9 122.00 | | 12 391.00 |
DL TOTAL (I) | 28 816.00 | 46 426.00 | | 28 816.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 493.00 | 25 438.00 | | 28 493.00 |
DX Trade payables and related accounts | 10 136.00 | 3 030.00 | | 10 136.00 |
DY Tax and social security liabilities | 884.00 | 1 876.00 | | 884.00 |
EA Other liabilities | 1 139.00 | 264.00 | | 1 139.00 |
EC TOTAL (IV) | 40 652.00 | 30 609.00 | | 40 652.00 |
EE Grand total (I to V) | 69 467.00 | 77 034.00 | | 69 467.00 |
EG Accrued income and payables due within one year | 40 652.00 | 30 609.00 | | 40 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 589.00 | | 92 589.00 | 92 589.00 |
FJ Net sales | 92 589.00 | | 92 589.00 | 92 589.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 855.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 93 450.00 | |
FU Purchases of raw materials and other supplies | | | 8 871.00 | |
FW Other purchases and external expenses | | | 67 875.00 | |
FX Taxes, duties, and similar payments | | | 980.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 749.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 395.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 78 872.00 | |
GG - OPERATING RESULT (I - II) | | | 14 578.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 187.00 | 4 561.00 | | 2 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 450.00 | 68 981.00 | | 93 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 81 059.00 | 59 860.00 | | 81 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 391.00 | 9 122.00 | | 12 391.00 |
| |
| 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 | 85 280.00 | | 14 695.00 | 85 280.00 |
I4 DECREASES Grand Total | | | 99 975.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 99 975.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 85 280.00 | | 14 695.00 | 85 280.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 280.00 | 749.00 | | 85 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 85 280.00 | 749.00 | | 85 280.00 |
