| |
| 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 | 9 345.00 | 6 653.00 | 2 691.00 | 9 345.00 |
AT Other tangible assets | 12 438.00 | 7 633.00 | 4 805.00 | 12 438.00 |
BJ TOTAL (I) | 21 797.00 | 14 286.00 | 7 511.00 | 21 797.00 |
BL Raw materials, supplies | 771.00 | | 771.00 | 771.00 |
BZ Other receivables | 36.00 | | 36.00 | 36.00 |
CF Cash and cash equivalents | 15 881.00 | | 15 881.00 | 15 881.00 |
CJ TOTAL (II) | 16 689.00 | | 16 689.00 | 16 689.00 |
CO Grand total (0 to V) | 38 486.00 | 14 286.00 | 24 200.00 | 38 486.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 5 378.00 | 5 378.00 | | 5 378.00 |
DH Retained earnings | -87.00 | | | -87.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -233.00 | -87.00 | | -233.00 |
DL TOTAL (I) | 7 808.00 | 8 041.00 | | 7 808.00 |
DU Loans and Debts from Credit Institutions (3) | 4 588.00 | 6 583.00 | | 4 588.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 442.00 | 24 401.00 | | 6 442.00 |
DX Trade payables and related accounts | 5 287.00 | 3 922.00 | | 5 287.00 |
DY Tax and social security liabilities | 75.00 | 66.00 | | 75.00 |
EC TOTAL (IV) | 16 392.00 | 34 971.00 | | 16 392.00 |
EE Grand total (I to V) | 24 200.00 | 43 012.00 | | 24 200.00 |
EG Accrued income and payables due within one year | 13 831.00 | 30 390.00 | | 13 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 32 520.00 | | 32 520.00 | 32 520.00 |
FJ Net sales | 32 520.00 | | 32 520.00 | 32 520.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 32 521.00 | |
FU Purchases of raw materials and other supplies | | | 9 448.00 | |
FV Inventory change (raw materials and supplies) | | | 654.00 | |
FW Other purchases and external expenses | | | 16 805.00 | |
FX Taxes, duties, and similar payments | | | 389.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 213.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 32 517.00 | |
GG - OPERATING RESULT (I - II) | | | 4.00 | |
GR Interest and similar expenses | | | 102.00 | |
GU Total financial expenses (VI) | | | 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 49.00 | 73.00 | | 49.00 |
HD Total exceptional income (VII) | 49.00 | 73.00 | | 49.00 |
HE Exceptional expenses on management operations | 183.00 | 114.00 | | 183.00 |
HH Total exceptional expenses (VIII) | 183.00 | 114.00 | | 183.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -134.00 | -41.00 | | -134.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 570.00 | 36 012.00 | | 32 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 802.00 | 36 099.00 | | 32 802.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -233.00 | -87.00 | | -233.00 |
| |
| 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 | 21 797.00 | | | 21 797.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 21 797.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 782.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 782.00 | | | 21 782.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 073.00 | 5 213.00 | | 9 073.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 073.00 | 5 213.00 | | 9 073.00 |
| |
| 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 | 5 287.00 | 5 287.00 | | 5 287.00 |
VB VAT | 36.00 | 36.00 | | 36.00 |
VH Loans with a maturity of more than one year at origin | 4 588.00 | 2 026.00 | 2 561.00 | 4 588.00 |
VI Group and Associates | 6 442.00 | 6 442.00 | | 6 442.00 |
VK Loans repaid during the year | 1 993.00 | | | 1 993.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36.00 | 36.00 | | 36.00 |
VW VAT | 75.00 | 75.00 | | 75.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 392.00 | 13 831.00 | 2 561.00 | 16 392.00 |
