| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 6 000.00 | | 6 000.00 | 6 000.00 |
AH Goodwill | 16 750.00 | | 16 750.00 | 16 750.00 |
AR Technical installations, industrial equipment and tools | 14 820.00 | 14 728.00 | 92.00 | 14 820.00 |
AT Other tangible assets | 4 124.00 | 4 050.00 | 75.00 | 4 124.00 |
BH Other financial assets | 1 383.00 | | 1 383.00 | 1 383.00 |
BJ TOTAL (I) | 37 077.00 | 18 778.00 | 18 300.00 | 37 077.00 |
BL Raw materials, supplies | 207.00 | | 207.00 | 207.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 970.00 | | 1 970.00 | 1 970.00 |
CJ TOTAL (II) | 2 177.00 | | 2 177.00 | 2 177.00 |
CO Grand total (0 to V) | 45 254.00 | 18 778.00 | 26 477.00 | 45 254.00 |
| |
| 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) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 9 093.00 | 4 112.00 | | 9 093.00 |
DH Retained earnings | | -2 715.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 177.00 | 7 696.00 | | 1 177.00 |
DL TOTAL (I) | 18 470.00 | 17 293.00 | | 18 470.00 |
DU Loans and Debts from Credit Institutions (3) | | 374.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 443.00 | 8 061.00 | | 7 443.00 |
DX Trade payables and related accounts | 266.00 | 200.00 | | 266.00 |
DY Tax and social security liabilities | 293.00 | 1 101.00 | | 293.00 |
EA Other liabilities | 4.00 | 8.00 | | 4.00 |
EC TOTAL (IV) | 8 007.00 | 9 744.00 | | 8 007.00 |
EE Grand total (I to V) | 26 477.00 | 27 037.00 | | 26 477.00 |
EG Accrued income and payables due within one year | 8 007.00 | 9 744.00 | | 8 007.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 374.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 004.00 | | 21 004.00 | 21 004.00 |
FJ Net sales | 21 004.00 | | 21 004.00 | 21 004.00 |
FR Total operating income (I) | | | 21 004.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 2 981.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 3 813.00 | |
FX Taxes, duties, and similar payments | | | 521.00 | |
FY Salaries and Wages | | | 6 446.00 | |
FZ Social Security Contributions | | | 5 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 589.00 | |
GF Total Operating Expenses (II) | | | 19 476.00 | |
GG - OPERATING RESULT (I - II) | | | 1 528.00 | |
GR Interest and similar expenses | | | -4.00 | |
GU Total financial expenses (VI) | | | -4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 148.00 | | | 148.00 |
HH Total exceptional expenses (VIII) | 148.00 | | | 148.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -148.00 | | | -148.00 |
HK Income tax | 208.00 | 757.00 | | 208.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 004.00 | 18 455.00 | | 21 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 827.00 | 10 759.00 | | 19 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 177.00 | 7 696.00 | | 1 177.00 |
| |
| 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 | 37 077.00 | | | 37 077.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 383.00 | |
I4 DECREASES Grand Total | | | 37 077.00 | |
IO DECREASES Total including other intangible assets | | | 16 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 944.00 | |
KD ACQUISITIONS Total including other intangible assets | 16 750.00 | | | 16 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 944.00 | | | 18 944.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 383.00 | | | 1 383.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 188.00 | 589.00 | | 18 188.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 188.00 | 589.00 | | 18 188.00 |
| |
| 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 | 266.00 | 266.00 | | 266.00 |
8E Income Taxes | 208.00 | 208.00 | | 208.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4.00 | 4.00 | | 4.00 |
UT Other financial assets | 1 383.00 | 1 383.00 | | 1 383.00 |
VI Group and Associates | 7 443.00 | 7 443.00 | | 7 443.00 |
VQ Other Taxes, Duties, and Similar Debts | 85.00 | 85.00 | | 85.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 383.00 | 1 383.00 | | 1 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 007.00 | 8 007.00 | | 8 007.00 |
