| |
| 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 | 5 416.00 | 3 031.00 | 2 385.00 | 5 416.00 |
AT Other tangible assets | 2 822.00 | 805.00 | 2 017.00 | 2 822.00 |
BB Receivables related to investments | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 8 253.00 | 3 836.00 | 4 417.00 | 8 253.00 |
BT Goods | 454.00 | | 454.00 | 454.00 |
BX Customers and related accounts | 3 862.00 | 976.00 | 2 886.00 | 3 862.00 |
BZ Other receivables | 1 181.00 | | 1 181.00 | 1 181.00 |
CF Cash and cash equivalents | 48 510.00 | | 48 510.00 | 48 510.00 |
CH Prepaid expenses | 1 753.00 | | 1 753.00 | 1 753.00 |
CJ TOTAL (II) | 55 759.00 | 976.00 | 54 783.00 | 55 759.00 |
CO Grand total (0 to V) | 64 012.00 | 4 812.00 | 59 200.00 | 64 012.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 46 002.00 | | | 46 002.00 |
DH Retained earnings | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 087.00 | | | 6 087.00 |
DL TOTAL (I) | 54 289.00 | | | 54 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 90.00 | | | 90.00 |
DX Trade payables and related accounts | 3 307.00 | | | 3 307.00 |
DY Tax and social security liabilities | 1 514.00 | | | 1 514.00 |
EC TOTAL (IV) | 4 911.00 | | | 4 911.00 |
EE Grand total (I to V) | 59 200.00 | | | 59 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 34 809.00 | |
FD Production sold - goods | | | 60 974.00 | |
FJ Net sales | | | 95 783.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 95 784.00 | |
FS Purchases of goods (including customs duties) | | | 23 534.00 | |
FT Inventory change (goods) | | | -278.00 | |
FW Other purchases and external expenses | | | 28 008.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
FY Salaries and Wages | | | 40 186.00 | |
FZ Social Security Contributions | | | 20.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 683.00 | |
GE Other Expenses | | | 79.00 | |
GF Total Operating Expenses (II) | | | 93 872.00 | |
GG - OPERATING RESULT (I - II) | | | 1 911.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 5 250.00 | | | 5 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 250.00 | | | 5 250.00 |
HK Income tax | 1 074.00 | | | 1 074.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 784.00 | | | 95 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 697.00 | | | 89 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 087.00 | | | 6 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 381.00 | 1 440.00 | 17 985.00 | 20 381.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 381.00 | 1 440.00 | 17 985.00 | 20 381.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 3 862.00 | 5 043.00 | | 3 862.00 |
VP Miscellaneous | 1 181.00 | 1 181.00 | | 1 181.00 |
VS Prepaid expenses | 1 753.00 | 1 753.00 | | 1 753.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 795.00 | 6 795.00 | | 6 795.00 |
