| |
| 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 | 3 400.00 | 3 400.00 | | 3 400.00 |
BH Other financial assets | 2 222.00 | | 2 222.00 | 2 222.00 |
BJ TOTAL (I) | 5 622.00 | 3 400.00 | 2 222.00 | 5 622.00 |
BR Intermediate and finished products | 9 818.00 | | 9 818.00 | 9 818.00 |
BX Customers and related accounts | 46.00 | | 46.00 | 46.00 |
BZ Other receivables | 1 243.00 | | 1 243.00 | 1 243.00 |
CF Cash and cash equivalents | 5 640.00 | | 5 640.00 | 5 640.00 |
CH Prepaid expenses | 622.00 | | 622.00 | 622.00 |
CJ TOTAL (II) | 17 369.00 | | 17 369.00 | 17 369.00 |
CO Grand total (0 to V) | 22 991.00 | 3 400.00 | 19 591.00 | 22 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 787.00 | 7 622.00 | | 14 787.00 |
DD Legal reserve (1) | 647.00 | 647.00 | | 647.00 |
DH Retained earnings | -14 657.00 | -9 081.00 | | -14 657.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 732.00 | -5 577.00 | | -14 732.00 |
DL TOTAL (I) | -13 956.00 | -6 388.00 | | -13 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 536.00 | 7 200.00 | | 10 536.00 |
DW Advances and down payments received on current orders | | 1 000.00 | | |
DX Trade payables and related accounts | 226.00 | | | 226.00 |
DY Tax and social security liabilities | 22 785.00 | 20 725.00 | | 22 785.00 |
EC TOTAL (IV) | 33 547.00 | 28 925.00 | | 33 547.00 |
EE Grand total (I to V) | 19 591.00 | 22 536.00 | | 19 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 005.00 | | 42 005.00 | 42 005.00 |
FJ Net sales | 42 005.00 | | 42 005.00 | 42 005.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 42 020.00 | |
FS Purchases of goods (including customs duties) | | | 7 060.00 | |
FT Inventory change (goods) | | | -668.00 | |
FW Other purchases and external expenses | | | 28 204.00 | |
FX Taxes, duties, and similar payments | | | 2 620.00 | |
FY Salaries and Wages | | | 17 684.00 | |
FZ Social Security Contributions | | | 1 788.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 56 692.00 | |
GG - OPERATING RESULT (I - II) | | | -14 672.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 672.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 25 899.00 | | |
HD Total exceptional income (VII) | | 25 899.00 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | 25 899.00 | | -60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 020.00 | 50 982.00 | | 42 020.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 752.00 | 56 559.00 | | 56 752.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 732.00 | -5 577.00 | | -14 732.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 536.00 | | 10 536.00 | 10 536.00 |
8B Suppliers and Related Accounts | 226.00 | 226.00 | | 226.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 785.00 | 22 785.00 | | 22 785.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 133.00 | 1 911.00 | 2 222.00 | 4 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 547.00 | 23 011.00 | 10 536.00 | 33 547.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
