| |
| 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 | 4 426.00 | 4 426.00 | | 4 426.00 |
AT Other tangible assets | 1 206.00 | 1 206.00 | | 1 206.00 |
BJ TOTAL (I) | 5 633.00 | 5 633.00 | | 5 633.00 |
BZ Other receivables | 3 867.00 | | 3 867.00 | 3 867.00 |
CD Marketable securities | 8 780.00 | | 8 780.00 | 8 780.00 |
CF Cash and cash equivalents | 12 646.00 | | 12 646.00 | 12 646.00 |
CJ TOTAL (II) | 25 294.00 | | 25 294.00 | 25 294.00 |
CO Grand total (0 to V) | 30 927.00 | 5 633.00 | 25 294.00 | 30 927.00 |
| |
| 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) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 38 200.00 | 38 200.00 | | 38 200.00 |
DH Retained earnings | -38 027.00 | -36 041.00 | | -38 027.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 699.00 | -1 986.00 | | 2 699.00 |
DL TOTAL (I) | 11 671.00 | 8 972.00 | | 11 671.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 528.00 | 14 941.00 | | 13 528.00 |
DX Trade payables and related accounts | | 708.00 | | |
DY Tax and social security liabilities | 94.00 | 8.00 | | 94.00 |
EC TOTAL (IV) | 13 623.00 | 15 658.00 | | 13 623.00 |
EE Grand total (I to V) | 25 294.00 | 24 630.00 | | 25 294.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 001.00 | | 2 001.00 | 2 001.00 |
FJ Net sales | 2 001.00 | | 2 001.00 | 2 001.00 |
FR Total operating income (I) | | | 2 001.00 | |
FW Other purchases and external expenses | | | 3 391.00 | |
FX Taxes, duties, and similar payments | | | 119.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 3 546.00 | |
GG - OPERATING RESULT (I - II) | | | -1 544.00 | |
GL Other interest and similar income | | | 4 243.00 | |
GP Total financial income (V) | | | 4 243.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 243.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 245.00 | 2 135.00 | | 6 245.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 546.00 | 4 121.00 | | 3 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 698.00 | -1 986.00 | | 2 698.00 |
| |
| 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 | 5 633.00 | | | 5 633.00 |
I4 DECREASES Grand Total | | | 5 633.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 633.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 633.00 | | | 5 633.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 633.00 | | | 5 633.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 633.00 | | | 5 633.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 3 868.00 | | | 3 868.00 |
VI Group and Associates | 13 529.00 | 13 529.00 | | 13 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 868.00 | 3 868.00 | | 3 868.00 |
VW VAT | 94.00 | 94.00 | | 94.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 623.00 | 13 623.00 | | 13 623.00 |
