| |
| 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 | 3 125.00 | 2 459.00 | 666.00 | 3 125.00 |
AT Other tangible assets | 1 716.00 | 630.00 | 1 086.00 | 1 716.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 4 871.00 | 3 089.00 | 1 782.00 | 4 871.00 |
BZ Other receivables | 95.00 | | 95.00 | 95.00 |
CF Cash and cash equivalents | 43 331.00 | | 43 331.00 | 43 331.00 |
CJ TOTAL (II) | 43 426.00 | | 43 426.00 | 43 426.00 |
CO Grand total (0 to V) | 48 297.00 | 3 089.00 | 45 208.00 | 48 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 100.00 | 2 100.00 | | 2 100.00 |
DD Legal reserve (1) | 227.00 | 227.00 | | 227.00 |
DG Other reserves | 15 412.00 | 18 741.00 | | 15 412.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 706.00 | 15 671.00 | | 22 706.00 |
DL TOTAL (I) | 40 445.00 | 36 740.00 | | 40 445.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224.00 | 224.00 | | 224.00 |
DX Trade payables and related accounts | 570.00 | 554.00 | | 570.00 |
DY Tax and social security liabilities | 3 969.00 | | | 3 969.00 |
EC TOTAL (IV) | 4 763.00 | 779.00 | | 4 763.00 |
EE Grand total (I to V) | 45 208.00 | 37 518.00 | | 45 208.00 |
EG Accrued income and payables due within one year | 4 763.00 | 779.00 | | 4 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 46 307.00 | | 46 307.00 | 46 307.00 |
FJ Net sales | 46 307.00 | | 46 307.00 | 46 307.00 |
FR Total operating income (I) | | | 46 307.00 | |
FW Other purchases and external expenses | | | 17 340.00 | |
FX Taxes, duties, and similar payments | | | 291.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 468.00 | |
GE Other Expenses | | | 495.00 | |
GF Total Operating Expenses (II) | | | 19 594.00 | |
GG - OPERATING RESULT (I - II) | | | 26 713.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 713.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 007.00 | 2 765.00 | | 4 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 307.00 | 39 244.00 | | 46 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 601.00 | 23 573.00 | | 23 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 706.00 | 15 671.00 | | 22 706.00 |
| |
| 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 | 4 329.00 | | 542.00 | 4 329.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 4 871.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 299.00 | | 542.00 | 4 299.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 620.00 | 1 468.00 | | 1 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 620.00 | 1 468.00 | | 1 620.00 |
| |
| 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 | 570.00 | 570.00 | | 570.00 |
8E Income Taxes | 3 182.00 | 3 182.00 | | 3 182.00 |
UT Other financial assets | 30.00 | | | 30.00 |
VB VAT | 95.00 | | | 95.00 |
VI Group and Associates | 224.00 | 224.00 | | 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125.00 | 95.00 | 30.00 | 125.00 |
VW VAT | 787.00 | 787.00 | | 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 763.00 | 4 763.00 | | 4 763.00 |
