| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 017.00 | 3 017.00 | | 3 017.00 |
AR Technical installations, industrial equipment and tools | 19 841.00 | 17 540.00 | 2 301.00 | 19 841.00 |
AT Other tangible assets | 5 063.00 | 5 063.00 | | 5 063.00 |
BJ TOTAL (I) | 27 922.00 | 25 620.00 | 2 301.00 | 27 922.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 1 620.00 | | 1 620.00 | 1 620.00 |
BZ Other receivables | 7 880.00 | | 7 880.00 | 7 880.00 |
CF Cash and cash equivalents | 10 479.00 | | 10 479.00 | 10 479.00 |
CH Prepaid expenses | 1 566.00 | | 1 566.00 | 1 566.00 |
CJ TOTAL (II) | 21 546.00 | | 21 546.00 | 21 546.00 |
CO Grand total (0 to V) | 49 468.00 | 25 620.00 | 23 847.00 | 49 468.00 |
| |
| 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 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 11 604.00 | 12 778.00 | | 11 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 139.00 | -1 174.00 | | 3 139.00 |
DL TOTAL (I) | 18 044.00 | 14 904.00 | | 18 044.00 |
DX Trade payables and related accounts | 1 552.00 | 994.00 | | 1 552.00 |
DY Tax and social security liabilities | 3 401.00 | 8 983.00 | | 3 401.00 |
EA Other liabilities | 850.00 | 850.00 | | 850.00 |
EC TOTAL (IV) | 5 803.00 | 10 827.00 | | 5 803.00 |
EE Grand total (I to V) | 23 847.00 | 25 732.00 | | 23 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 25 997.00 | |
FJ Net sales | | | 25 997.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 25 999.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 12 223.00 | |
FX Taxes, duties, and similar payments | | | 1 820.00 | |
FY Salaries and Wages | | | 1 876.00 | |
FZ Social Security Contributions | | | 3 384.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 606.00 | |
GE Other Expenses | | | 1 947.00 | |
GF Total Operating Expenses (II) | | | 22 859.00 | |
GG - OPERATING RESULT (I - II) | | | 3 139.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 25 999.00 | 47 711.00 | | 25 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 859.00 | 48 885.00 | | 22 859.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 139.00 | -1 174.00 | | 3 139.00 |
| |
| 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 | 25 922.00 | | 1 999.00 | 25 922.00 |
I4 DECREASES Grand Total | | | 27 922.00 | |
IO DECREASES Total including other intangible assets | | | 3 017.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 905.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 017.00 | | | 3 017.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 905.00 | | 1 999.00 | 22 905.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 014.00 | 1 606.00 | | 24 014.00 |
PE DEPRECIATION Total including other intangible assets | 3 017.00 | | | 3 017.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 996.00 | 1 606.00 | | 20 996.00 |
| |
| 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 | 1 552.00 | 1 552.00 | | 1 552.00 |
8D Social Security and Other Social Organizations | 2 775.00 | 2 775.00 | | 2 775.00 |
8K Other liabilities (including liabilities related to repo transactions) | 850.00 | 850.00 | | 850.00 |
UX Other trade receivables | 1 620.00 | | | 1 620.00 |
UZ Social Security, other social security organizations | 3 278.00 | | | 3 278.00 |
VB VAT | 4 602.00 | | | 4 602.00 |
VQ Other Taxes, Duties, and Similar Debts | 356.00 | 356.00 | | 356.00 |
VS Prepaid expenses | 1 566.00 | | | 1 566.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 066.00 | 11 066.00 | | 11 066.00 |
VW VAT | 270.00 | 270.00 | | 270.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 803.00 | 5 803.00 | | 5 803.00 |
