| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 151.00 | 4 151.00 | | 4 151.00 |
BJ TOTAL (I) | 4 151.00 | 4 151.00 | | 4 151.00 |
BL Raw materials, supplies | 53 945.00 | 14 565.00 | 39 380.00 | 53 945.00 |
BX Customers and related accounts | 9 714.00 | | 9 714.00 | 9 714.00 |
BZ Other receivables | 111.00 | | 111.00 | 111.00 |
CF Cash and cash equivalents | 12 133.00 | | 12 133.00 | 12 133.00 |
CJ TOTAL (II) | 75 903.00 | 14 565.00 | 61 338.00 | 75 903.00 |
CO Grand total (0 to V) | 80 054.00 | 18 716.00 | 61 338.00 | 80 054.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DE Statutory or contractual reserves | 21 317.00 | 21 317.00 | | 21 317.00 |
DG Other reserves | 71 089.00 | 71 089.00 | | 71 089.00 |
DH Retained earnings | -47 042.00 | -50 344.00 | | -47 042.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 508.00 | 3 302.00 | | 3 508.00 |
DL TOTAL (I) | 57 672.00 | 54 164.00 | | 57 672.00 |
DX Trade payables and related accounts | 3 000.00 | 1 500.00 | | 3 000.00 |
DY Tax and social security liabilities | 666.00 | 272.00 | | 666.00 |
EA Other liabilities | | 8.00 | | |
EC TOTAL (IV) | 3 666.00 | 1 780.00 | | 3 666.00 |
EE Grand total (I to V) | 61 338.00 | 55 944.00 | | 61 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 17 757.00 | | 17 757.00 | 17 757.00 |
FG Production sold - services | 911.00 | | 911.00 | 911.00 |
FJ Net sales | 18 667.00 | | 18 667.00 | 18 667.00 |
FO Operating subsidies | | | 2 579.00 | |
FQ Other income | | | 257.00 | |
FR Total operating income (I) | | | 21 503.00 | |
FU Purchases of raw materials and other supplies | | | 664.00 | |
FV Inventory change (raw materials and supplies) | | | -5 351.00 | |
FW Other purchases and external expenses | | | 14 572.00 | |
FX Taxes, duties, and similar payments | | | 380.00 | |
FY Salaries and Wages | | | 1 400.00 | |
FZ Social Security Contributions | | | 893.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 931.00 | |
GE Other Expenses | | | 3 505.00 | |
GF Total Operating Expenses (II) | | | 17 995.00 | |
GG - OPERATING RESULT (I - II) | | | 3 508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 210.00 | | |
HH Total exceptional expenses (VIII) | | 210.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -210.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 503.00 | 22 984.00 | | 21 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 995.00 | 19 682.00 | | 17 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 508.00 | 3 302.00 | | 3 508.00 |
| |
| 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 | 4 151.00 | | | 4 151.00 |
I4 DECREASES Grand Total | | | 4 151.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 151.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 151.00 | | | 4 151.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 151.00 | | | 4 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 151.00 | | | 4 151.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 12 634.00 | 1 931.00 | | 12 634.00 |
7B Total provisions for depreciation | 12 634.00 | 1 931.00 | | 12 634.00 |
7C Grand total | 12 634.00 | 1 931.00 | | 12 634.00 |
UE of which provisions and reversals: - Operating | | 1 931.00 | | |
| |
| 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 | 3 000.00 | 3 000.00 | | 3 000.00 |
8D Social Security and Other Social Organizations | 250.00 | 250.00 | | 250.00 |
UX Other trade receivables | 9 714.00 | 8 065.00 | 1 649.00 | 9 714.00 |
VC Group and associates | 111.00 | 81.00 | 30.00 | 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 825.00 | 8 146.00 | 1 679.00 | 9 825.00 |
VW VAT | 416.00 | 416.00 | | 416.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 666.00 | 3 666.00 | | 3 666.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 210.00 | | | 3 210.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | | | 3 000.00 |
YT Subcontracting | 8 362.00 | | | 8 362.00 |
YW Business tax | 380.00 | | | 380.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 380.00 | | | 380.00 |
YY Amount of VAT collected | 1 173.00 | | | 1 173.00 |
YZ Total deductible VAT on goods and services | 529.00 | | | 529.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 572.00 | | | 14 572.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
