| |
| 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 | 33 643.00 | 18 073.00 | 15 569.00 | 33 643.00 |
AT Other tangible assets | 12 374.00 | 3 381.00 | 8 992.00 | 12 374.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BH Other financial assets | 1 274.00 | | 1 274.00 | 1 274.00 |
BJ TOTAL (I) | 47 310.00 | 21 455.00 | 25 855.00 | 47 310.00 |
BL Raw materials, supplies | 119.00 | | 119.00 | 119.00 |
BZ Other receivables | 579.00 | | 579.00 | 579.00 |
CF Cash and cash equivalents | 12 205.00 | | 12 205.00 | 12 205.00 |
CH Prepaid expenses | 1 443.00 | | 1 443.00 | 1 443.00 |
CJ TOTAL (II) | 14 346.00 | | 14 346.00 | 14 346.00 |
CO Grand total (0 to V) | 61 656.00 | 21 455.00 | 40 201.00 | 61 656.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -4 805.00 | -7 231.00 | | -4 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 554.00 | 2 426.00 | | 3 554.00 |
DL TOTAL (I) | 1 748.00 | -1 805.00 | | 1 748.00 |
DU Loans and Debts from Credit Institutions (3) | 34 583.00 | 42 202.00 | | 34 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 889.00 | | |
DX Trade payables and related accounts | 3 682.00 | 795.00 | | 3 682.00 |
DY Tax and social security liabilities | 187.00 | 114.00 | | 187.00 |
EC TOTAL (IV) | 38 452.00 | 44 000.00 | | 38 452.00 |
EE Grand total (I to V) | 40 201.00 | 42 194.00 | | 40 201.00 |
EG Accrued income and payables due within one year | 38 452.00 | 9 473.00 | | 38 452.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 220.00 | | 29 220.00 | 29 220.00 |
FJ Net sales | 29 220.00 | | 29 220.00 | 29 220.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 29 222.00 | |
FU Purchases of raw materials and other supplies | | | 1 907.00 | |
FV Inventory change (raw materials and supplies) | | | 52.00 | |
FW Other purchases and external expenses | | | 13 747.00 | |
FX Taxes, duties, and similar payments | | | 1 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 847.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 24 718.00 | |
GG - OPERATING RESULT (I - II) | | | 4 504.00 | |
GR Interest and similar expenses | | | 951.00 | |
GU Total financial expenses (VI) | | | 951.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 554.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 735.00 | | |
HD Total exceptional income (VII) | | 735.00 | | |
HF Exceptional expenses on capital transactions | | 735.00 | | |
HH Total exceptional expenses (VIII) | | 735.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 222.00 | 27 807.00 | | 29 222.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 669.00 | 25 381.00 | | 25 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 554.00 | 2 426.00 | | 3 554.00 |
| |
| 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 | 47 308.00 | | 2.00 | 47 308.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 294.00 | |
I4 DECREASES Grand Total | | | 47 310.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 016.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 016.00 | | | 46 016.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 292.00 | | 2.00 | 1 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 607.00 | 7 847.00 | | 13 607.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 607.00 | 7 847.00 | | 13 607.00 |
| |
| 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 | 3 682.00 | 3 682.00 | | 3 682.00 |
UT Other financial assets | 1 274.00 | | | 1 274.00 |
VB VAT | 579.00 | | | 579.00 |
VH Loans with a maturity of more than one year at origin | 34 583.00 | 34 583.00 | | 34 583.00 |
VK Loans repaid during the year | 7 607.00 | | | 7 607.00 |
VS Prepaid expenses | 1 443.00 | | | 1 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 296.00 | 2 022.00 | 1 274.00 | 3 296.00 |
VW VAT | 187.00 | 187.00 | | 187.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 452.00 | 38 452.00 | | 38 452.00 |
