| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 664.00 | 14 446.00 | 4 218.00 | 18 664.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 18 713.00 | 14 446.00 | 4 267.00 | 18 713.00 |
BL Raw materials, supplies | 1 731.00 | | 1 731.00 | 1 731.00 |
BV Advances and down payments on orders | 704.00 | | 704.00 | 704.00 |
BZ Other receivables | 3 911.00 | | 3 911.00 | 3 911.00 |
CF Cash and cash equivalents | 3 861.00 | | 3 861.00 | 3 861.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 10 207.00 | | 10 207.00 | 10 207.00 |
CO Grand total (0 to V) | 28 920.00 | 14 446.00 | 14 474.00 | 28 920.00 |
CP Shares due in less than one year | 49.00 | | | 49.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 3 411.00 | 993.00 | | 3 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 316.00 | 2 418.00 | | -2 316.00 |
DL TOTAL (I) | 2 195.00 | 4 511.00 | | 2 195.00 |
DU Loans and Debts from Credit Institutions (3) | | 5 370.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 4 280.00 | 4 175.00 | | 4 280.00 |
DX Trade payables and related accounts | 4 073.00 | 4 487.00 | | 4 073.00 |
DY Tax and social security liabilities | 3 926.00 | 7 046.00 | | 3 926.00 |
EC TOTAL (IV) | 12 279.00 | 21 078.00 | | 12 279.00 |
EE Grand total (I to V) | 14 474.00 | 25 589.00 | | 14 474.00 |
EG Accrued income and payables due within one year | 12 279.00 | 21 078.00 | | 12 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 105 162.00 | | 105 162.00 | 105 162.00 |
FJ Net sales | 105 162.00 | | 105 162.00 | 105 162.00 |
FO Operating subsidies | | | 7 647.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 112 809.00 | |
FU Purchases of raw materials and other supplies | | | 37 958.00 | |
FV Inventory change (raw materials and supplies) | | | 920.00 | |
FW Other purchases and external expenses | | | 22 611.00 | |
FX Taxes, duties, and similar payments | | | 1 532.00 | |
FY Salaries and Wages | | | 42 620.00 | |
FZ Social Security Contributions | | | 7 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 287.00 | |
GF Total Operating Expenses (II) | | | 116 301.00 | |
GG - OPERATING RESULT (I - II) | | | -3 492.00 | |
GR Interest and similar expenses | | | 146.00 | |
GU Total financial expenses (VI) | | | 146.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 405.00 | 210.00 | | 405.00 |
HH Total exceptional expenses (VIII) | 405.00 | 210.00 | | 405.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -405.00 | -210.00 | | -405.00 |
HK Income tax | -1 728.00 | -2 928.00 | | -1 728.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 809.00 | 123 103.00 | | 112 809.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 125.00 | 120 685.00 | | 115 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 316.00 | 2 418.00 | | -2 316.00 |
| |
| 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 | 18 600.00 | | 113.00 | 18 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 18 713.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 664.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 551.00 | | 113.00 | 18 551.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 159.00 | 3 287.00 | | 11 159.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 159.00 | 3 287.00 | | 11 159.00 |
| |
| 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 | 4 073.00 | 4 073.00 | | 4 073.00 |
8C Staff and Related Accounts | 2 385.00 | 2 385.00 | | 2 385.00 |
8D Social Security and Other Social Organizations | 1 212.00 | 1 212.00 | | 1 212.00 |
UT Other financial assets | 49.00 | 49.00 | | 49.00 |
VB VAT | 434.00 | 434.00 | | 434.00 |
VI Group and Associates | 4 280.00 | 4 280.00 | | 4 280.00 |
VK Loans repaid during the year | 5 370.00 | | | 5 370.00 |
VM Income taxes | 3 477.00 | 3 477.00 | | 3 477.00 |
VQ Other Taxes, Duties, and Similar Debts | 205.00 | 205.00 | | 205.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 960.00 | 3 960.00 | | 3 960.00 |
VW VAT | 125.00 | 125.00 | | 125.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 279.00 | 12 279.00 | | 12 279.00 |
