| |
| 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 | 7 547.00 | 3 366.00 | 4 180.00 | 7 547.00 |
AT Other tangible assets | 8 447.00 | 5 733.00 | 2 714.00 | 8 447.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 16 144.00 | 9 099.00 | 7 045.00 | 16 144.00 |
BX Customers and related accounts | 8 220.00 | | 8 220.00 | 8 220.00 |
BZ Other receivables | 1 879.00 | | 1 879.00 | 1 879.00 |
CF Cash and cash equivalents | 2 000.00 | | 2 000.00 | 2 000.00 |
CJ TOTAL (II) | 12 099.00 | | 12 099.00 | 12 099.00 |
CO Grand total (0 to V) | 28 243.00 | 9 099.00 | 19 144.00 | 28 243.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | -10 299.00 | -4 968.00 | | -10 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403.00 | -5 332.00 | | 403.00 |
DL TOTAL (I) | -8 246.00 | -8 649.00 | | -8 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 239.00 | 16 987.00 | | 23 239.00 |
DX Trade payables and related accounts | 2 232.00 | 1 800.00 | | 2 232.00 |
DY Tax and social security liabilities | 1 919.00 | 420.00 | | 1 919.00 |
EC TOTAL (IV) | 27 390.00 | 19 207.00 | | 27 390.00 |
EE Grand total (I to V) | 19 144.00 | 10 558.00 | | 19 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 275.00 | | 20 275.00 | 20 275.00 |
FJ Net sales | 20 275.00 | | 20 275.00 | 20 275.00 |
FR Total operating income (I) | | | 20 275.00 | |
FW Other purchases and external expenses | | | 16 254.00 | |
FX Taxes, duties, and similar payments | | | 343.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 599.00 | |
GE Other Expenses | | | 1 951.00 | |
GF Total Operating Expenses (II) | | | 21 147.00 | |
GG - OPERATING RESULT (I - II) | | | -872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 208.00 | | | 2 208.00 |
HD Total exceptional income (VII) | 2 208.00 | | | 2 208.00 |
HE Exceptional expenses on management operations | 97.00 | | | 97.00 |
HF Exceptional expenses on capital transactions | 836.00 | | | 836.00 |
HH Total exceptional expenses (VIII) | 933.00 | | | 933.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 275.00 | | | 1 275.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 483.00 | 11 345.00 | | 22 483.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 080.00 | 16 677.00 | | 22 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403.00 | -5 332.00 | | 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 133.00 | 2 599.00 | 3 634.00 | 10 133.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 133.00 | 2 599.00 | 3 634.00 | 10 133.00 |
| |
| 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 | 2 232.00 | 2 232.00 | | 2 232.00 |
VI Group and Associates | 23 239.00 | 23 239.00 | | 23 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | 10 099.00 | | |
VW VAT | 1 919.00 | 1 919.00 | | 1 919.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 390.00 | 27 390.00 | | 27 390.00 |
