| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 656.00 | 656.00 | | 656.00 |
AR Technical installations, industrial equipment and tools | 5 154.00 | 4 149.00 | 1 005.00 | 5 154.00 |
AT Other tangible assets | 1 947.00 | 1 947.00 | | 1 947.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 7 773.00 | 6 753.00 | 1 020.00 | 7 773.00 |
BX Customers and related accounts | 8 166.00 | | 8 166.00 | 8 166.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 11 813.00 | | 11 813.00 | 11 813.00 |
CJ TOTAL (II) | 19 980.00 | | 19 980.00 | 19 980.00 |
CO Grand total (0 to V) | 27 752.00 | 6 753.00 | 21 000.00 | 27 752.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 1 327.00 | 1 327.00 | | 1 327.00 |
DH Retained earnings | -3 309.00 | -3 946.00 | | -3 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 501.00 | 636.00 | | 2 501.00 |
DL TOTAL (I) | 6 019.00 | 3 518.00 | | 6 019.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 307.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 7 382.00 | 312.00 | | 7 382.00 |
DX Trade payables and related accounts | 2 580.00 | 5 486.00 | | 2 580.00 |
DY Tax and social security liabilities | 5 019.00 | 3 180.00 | | 5 019.00 |
EC TOTAL (IV) | 14 981.00 | 14 285.00 | | 14 981.00 |
EE Grand total (I to V) | 21 000.00 | 17 803.00 | | 21 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 168.00 | | 168.00 | 168.00 |
FG Production sold - services | 39 205.00 | | 39 205.00 | 39 205.00 |
FJ Net sales | 39 373.00 | | 39 373.00 | 39 373.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 28.00 | |
FR Total operating income (I) | | | 39 401.00 | |
FW Other purchases and external expenses | | | 26 667.00 | |
FX Taxes, duties, and similar payments | | | 932.00 | |
FZ Social Security Contributions | | | 7 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 948.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 36 452.00 | |
GG - OPERATING RESULT (I - II) | | | 2 948.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 432.00 | | | 432.00 |
HD Total exceptional income (VII) | 432.00 | | | 432.00 |
HE Exceptional expenses on management operations | 424.00 | 577.00 | | 424.00 |
HF Exceptional expenses on capital transactions | 432.00 | | | 432.00 |
HH Total exceptional expenses (VIII) | 856.00 | 577.00 | | 856.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -424.00 | -577.00 | | -424.00 |
HK Income tax | | -387.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 849.00 | 28 185.00 | | 39 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 348.00 | 27 548.00 | | 37 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 501.00 | 636.00 | | 2 501.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 382.00 | 7 382.00 | | 7 382.00 |
8B Suppliers and Related Accounts | 2 580.00 | 2 580.00 | | 2 580.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 019.00 | 5 019.00 | | 5 019.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 166.00 | 8 166.00 | | 8 166.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 981.00 | 14 981.00 | | 14 981.00 |
