| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 109.00 | | 109.00 | 109.00 |
AJ Other Intangible Assets | 428.00 | 428.00 | | 428.00 |
AT Other tangible assets | 3 140.00 | 3 140.00 | | 3 140.00 |
BJ TOTAL (I) | 3 677.00 | 3 568.00 | 109.00 | 3 677.00 |
BX Customers and related accounts | 10 560.00 | | 10 560.00 | 10 560.00 |
BZ Other receivables | 292.00 | | 292.00 | 292.00 |
CF Cash and cash equivalents | 24 115.00 | | 24 115.00 | 24 115.00 |
CJ TOTAL (II) | 34 967.00 | | 34 967.00 | 34 967.00 |
CO Grand total (0 to V) | 38 644.00 | 3 568.00 | 35 076.00 | 38 644.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 1 178.00 | | | 1 178.00 |
DH Retained earnings | 5 288.00 | | | 5 288.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 353.00 | | | 11 353.00 |
DL TOTAL (I) | 23 819.00 | | | 23 819.00 |
DW Advances and down payments received on current orders | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 3 089.00 | | | 3 089.00 |
DY Tax and social security liabilities | 3 168.00 | | | 3 168.00 |
EC TOTAL (IV) | 11 257.00 | | | 11 257.00 |
EE Grand total (I to V) | 35 076.00 | | | 35 076.00 |
EG Accrued income and payables due within one year | 6 257.00 | | | 6 257.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 40 852.00 | | 40 852.00 | 40 852.00 |
FJ Net sales | 40 852.00 | | 40 852.00 | 40 852.00 |
FR Total operating income (I) | | | 40 852.00 | |
FW Other purchases and external expenses | | | 27 202.00 | |
FX Taxes, duties, and similar payments | | | 294.00 | |
GF Total Operating Expenses (II) | | | 27 496.00 | |
GG - OPERATING RESULT (I - II) | | | 13 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | | | 3.00 |
HD Total exceptional income (VII) | 3.00 | | | 3.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 2 004.00 | | | 2 004.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 855.00 | | | 40 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 502.00 | | | 29 502.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 353.00 | | | 11 353.00 |
| |
| 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 | 3 677.00 | | | 3 677.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 109.00 | | | 109.00 |
I4 DECREASES Grand Total | | | 3 677.00 | |
IN DECREASES Start-up, development, or research expenses | | | 109.00 | |
IO DECREASES Total including other intangible assets | | | 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 140.00 | |
KD ACQUISITIONS Total including other intangible assets | 428.00 | | | 428.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 140.00 | | | 3 140.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 568.00 | | | 3 568.00 |
PE DEPRECIATION Total including other intangible assets | 428.00 | | | 428.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 140.00 | | | 3 140.00 |
| |
| 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 | 3 089.00 | 3 089.00 | | 3 089.00 |
8E Income Taxes | 1 957.00 | 1 957.00 | | 1 957.00 |
UX Other trade receivables | 10 560.00 | | | 10 560.00 |
VB VAT | 292.00 | | | 292.00 |
VI Group and Associates | 8.00 | 8.00 | | 8.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 852.00 | 10 852.00 | | 10 852.00 |
VW VAT | 1 203.00 | 1 203.00 | | 1 203.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 257.00 | 6 257.00 | | 6 257.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 14 611.00 | | | 14 611.00 |
XQ Rental, rental and co-ownership charges | 1 000.00 | | | 1 000.00 |
YT Subcontracting | 11 591.00 | | | 11 591.00 |
YW Business tax | 294.00 | | | 294.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 294.00 | | | 294.00 |
YY Amount of VAT collected | 2 577.00 | | | 2 577.00 |
YZ Total deductible VAT on goods and services | 1 587.00 | | | 1 587.00 |
ZE Dividends | 7 501.00 | | | 7 501.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 202.00 | | | 27 202.00 |
