| |
| 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 | 1 660.00 | 749.00 | 910.00 | 1 660.00 |
AT Other tangible assets | 5 922.00 | 1 910.00 | 4 011.00 | 5 922.00 |
BJ TOTAL (I) | 7 582.00 | 2 660.00 | 4 922.00 | 7 582.00 |
BL Raw materials, supplies | 397.00 | | 397.00 | 397.00 |
BX Customers and related accounts | 881.00 | | 881.00 | 881.00 |
BZ Other receivables | 114.00 | | 114.00 | 114.00 |
CF Cash and cash equivalents | 16 185.00 | | 16 185.00 | 16 185.00 |
CH Prepaid expenses | 114.00 | | 114.00 | 114.00 |
CJ TOTAL (II) | 17 692.00 | | 17 692.00 | 17 692.00 |
CO Grand total (0 to V) | 25 274.00 | 2 660.00 | 22 614.00 | 25 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 576.00 | | | 1 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 025.00 | | | 1 025.00 |
DL TOTAL (I) | 3 702.00 | | | 3 702.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 677.00 | | | 17 677.00 |
DX Trade payables and related accounts | 726.00 | | | 726.00 |
DY Tax and social security liabilities | 471.00 | | | 471.00 |
EC TOTAL (IV) | 18 912.00 | | | 18 912.00 |
EE Grand total (I to V) | 22 614.00 | | | 22 614.00 |
EG Accrued income and payables due within one year | 18 912.00 | | | 18 912.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37.00 | | | 37.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 12 911.00 | | 12 911.00 | 12 911.00 |
FJ Net sales | 12 911.00 | | 12 911.00 | 12 911.00 |
FR Total operating income (I) | | | 12 912.00 | |
FU Purchases of raw materials and other supplies | | | 4 834.00 | |
FV Inventory change (raw materials and supplies) | | | 68.00 | |
FW Other purchases and external expenses | | | 5 392.00 | |
FX Taxes, duties, and similar payments | | | 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 072.00 | |
GF Total Operating Expenses (II) | | | 11 705.00 | |
GG - OPERATING RESULT (I - II) | | | 1 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 206.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 181.00 | | | 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 912.00 | | | 12 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 886.00 | | | 11 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 025.00 | | | 1 025.00 |
| |
| 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 | 7 582.00 | | | 7 582.00 |
I4 DECREASES Grand Total | | | 7 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 582.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 582.00 | | | 7 582.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 588.00 | 1 072.00 | | 1 588.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 588.00 | 1 072.00 | | 1 588.00 |
| |
| 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 | 726.00 | 726.00 | | 726.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 678.00 | 17 678.00 | | 17 678.00 |
UX Other trade receivables | 881.00 | 881.00 | | 881.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VP Miscellaneous | 115.00 | 115.00 | | 115.00 |
VQ Other Taxes, Duties, and Similar Debts | 471.00 | 471.00 | | 471.00 |
VS Prepaid expenses | 114.00 | 114.00 | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 110.00 | 1 110.00 | | 1 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 913.00 | 18 913.00 | | 18 913.00 |
