| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 200.00 | | 3 200.00 | 3 200.00 |
AJ Other Intangible Assets | | | | |
AR Technical installations, industrial equipment and tools | 4 469.00 | 3 868.00 | 602.00 | 4 469.00 |
AT Other tangible assets | 2 903.00 | 2 127.00 | 776.00 | 2 903.00 |
BJ TOTAL (I) | 10 573.00 | 5 995.00 | 4 578.00 | 10 573.00 |
BL Raw materials, supplies | 4 521.00 | | 4 521.00 | 4 521.00 |
BR Intermediate and finished products | 2 030.00 | | 2 030.00 | 2 030.00 |
BT Goods | 20 467.00 | | 20 467.00 | 20 467.00 |
BZ Other receivables | 1 714.00 | | 1 714.00 | 1 714.00 |
CF Cash and cash equivalents | 13 243.00 | | 13 243.00 | 13 243.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 41 975.00 | | 41 975.00 | 41 975.00 |
CO Grand total (0 to V) | 52 548.00 | 5 995.00 | 46 553.00 | 52 548.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 457.00 | 457.00 | | 457.00 |
DG Other reserves | 7 678.00 | 7 678.00 | | 7 678.00 |
DH Retained earnings | -5 957.00 | -8 837.00 | | -5 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 602.00 | 2 881.00 | | 3 602.00 |
DL TOTAL (I) | 13 281.00 | 9 679.00 | | 13 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 348.00 | 35 348.00 | | 30 348.00 |
DX Trade payables and related accounts | 564.00 | 2 018.00 | | 564.00 |
DY Tax and social security liabilities | 2 360.00 | 3 862.00 | | 2 360.00 |
EC TOTAL (IV) | 33 272.00 | 41 228.00 | | 33 272.00 |
EE Grand total (I to V) | 46 553.00 | 50 907.00 | | 46 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 47 577.00 | |
FD Production sold - goods | | | 11 770.00 | |
FJ Net sales | | | 59 347.00 | |
FO Operating subsidies | | | 5 601.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 64 951.00 | |
FS Purchases of goods (including customs duties) | | | 22 010.00 | |
FT Inventory change (goods) | | | -2 956.00 | |
FU Purchases of raw materials and other supplies | | | 4 430.00 | |
FV Inventory change (raw materials and supplies) | | | -12.00 | |
FW Other purchases and external expenses | | | 16 362.00 | |
FX Taxes, duties, and similar payments | | | 3 650.00 | |
FY Salaries and Wages | | | 14 135.00 | |
FZ Social Security Contributions | | | 2 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 997.00 | |
GE Other Expenses | | | 381.00 | |
GF Total Operating Expenses (II) | | | 61 294.00 | |
GG - OPERATING RESULT (I - II) | | | 3 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 450.00 | | | 450.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -450.00 | | | -450.00 |
HK Income tax | -395.00 | -390.00 | | -395.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 951.00 | 65 843.00 | | 64 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 349.00 | 62 962.00 | | 61 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 602.00 | 2 881.00 | | 3 602.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 198.00 | 997.00 | 2 200.00 | 7 198.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 198.00 | 997.00 | 2 200.00 | 7 198.00 |
| |
| 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 | 564.00 | 564.00 | | 564.00 |
8K Other liabilities (including liabilities related to repo transactions) | 30 348.00 | 30 348.00 | | 30 348.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 360.00 | 2 360.00 | | 2 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 714.00 | 1 714.00 | | 1 714.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 272.00 | 33 272.00 | | 33 272.00 |
