| |
| 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 | 1 400.00 | 1 400.00 | | 1 400.00 |
AT Other tangible assets | 6 669.00 | 4 626.00 | 2 043.00 | 6 669.00 |
BH Other financial assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 8 234.00 | 6 026.00 | 2 208.00 | 8 234.00 |
BL Raw materials, supplies | 1 540.00 | | 1 540.00 | 1 540.00 |
BP Services in progress | 522.00 | | 522.00 | 522.00 |
BX Customers and related accounts | 1 005.00 | | 1 005.00 | 1 005.00 |
BZ Other receivables | 2 430.00 | | 2 430.00 | 2 430.00 |
CF Cash and cash equivalents | 7 549.00 | | 7 549.00 | 7 549.00 |
CH Prepaid expenses | 799.00 | | 799.00 | 799.00 |
CJ TOTAL (II) | 13 846.00 | | 13 846.00 | 13 846.00 |
CO Grand total (0 to V) | 22 080.00 | 6 026.00 | 16 053.00 | 22 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 344.00 | 8 523.00 | | -4 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 410.00 | -12 867.00 | | 4 410.00 |
DL TOTAL (I) | 11 066.00 | 6 656.00 | | 11 066.00 |
DU Loans and Debts from Credit Institutions (3) | | 412.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 259.00 | 6 264.00 | | 259.00 |
DW Advances and down payments received on current orders | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 1 026.00 | 991.00 | | 1 026.00 |
DY Tax and social security liabilities | 2 702.00 | 6 983.00 | | 2 702.00 |
EC TOTAL (IV) | 4 987.00 | 14 650.00 | | 4 987.00 |
EE Grand total (I to V) | 16 053.00 | 21 306.00 | | 16 053.00 |
EG Accrued income and payables due within one year | 4 987.00 | 14 650.00 | | 4 987.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 412.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 785.00 | | 59 785.00 | 59 785.00 |
FJ Net sales | 59 785.00 | | 59 785.00 | 59 785.00 |
FM Inventory production | | | 522.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 047.00 | |
FQ Other income | | | 609.00 | |
FR Total operating income (I) | | | 62 962.00 | |
FV Inventory change (raw materials and supplies) | | | 340.00 | |
FW Other purchases and external expenses | | | 44 093.00 | |
FX Taxes, duties, and similar payments | | | 1 486.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 2 526.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 900.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 58 347.00 | |
GG - OPERATING RESULT (I - II) | | | 4 615.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 047.00 | 49.00 | | 2 047.00 |
A2 TOTAL ASSETS | 2 526.00 | 4 322.00 | | 2 526.00 |
HE Exceptional expenses on management operations | 205.00 | 370.00 | | 205.00 |
HH Total exceptional expenses (VIII) | 206.00 | 370.00 | | 206.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -206.00 | -370.00 | | -206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 962.00 | 22 006.00 | | 62 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 552.00 | 34 873.00 | | 58 552.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 410.00 | -12 867.00 | | 4 410.00 |
| |
| 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 | 8 234.00 | | | 8 234.00 |
I3 DECREASES Total Financial Fixed Assets | | | 165.00 | |
I4 DECREASES Grand Total | | | 8 234.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 069.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 069.00 | | | 8 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 165.00 | | | 165.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 127.00 | 900.00 | | 5 127.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 127.00 | 900.00 | | 5 127.00 |
| |
| 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 | 1 026.00 | 1 026.00 | | 1 026.00 |
8D Social Security and Other Social Organizations | 2 547.00 | 2 547.00 | | 2 547.00 |
UT Other financial assets | 165.00 | 165.00 | | 165.00 |
UX Other trade receivables | 1 005.00 | 1 005.00 | | 1 005.00 |
UZ Social Security, other social security organizations | 2 107.00 | 2 107.00 | | 2 107.00 |
VB VAT | 323.00 | 323.00 | | 323.00 |
VI Group and Associates | 259.00 | 259.00 | | 259.00 |
VS Prepaid expenses | 799.00 | 799.00 | | 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 399.00 | 4 399.00 | | 4 399.00 |
VW VAT | 155.00 | 155.00 | | 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 987.00 | 3 987.00 | | 3 987.00 |
