| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 088.00 | 5 088.00 | | 5 088.00 |
AT Other tangible assets | 13 759.00 | 12 759.00 | 1 000.00 | 13 759.00 |
BJ TOTAL (I) | 18 847.00 | 17 847.00 | 1 000.00 | 18 847.00 |
BL Raw materials, supplies | 5 600.00 | | 5 600.00 | 5 600.00 |
BX Customers and related accounts | 703.00 | | 703.00 | 703.00 |
BZ Other receivables | 1 099.00 | | 1 099.00 | 1 099.00 |
CF Cash and cash equivalents | 8 709.00 | | 8 709.00 | 8 709.00 |
CH Prepaid expenses | 77.00 | | 77.00 | 77.00 |
CJ TOTAL (II) | 16 188.00 | | 16 188.00 | 16 188.00 |
CO Grand total (0 to V) | 35 035.00 | 17 847.00 | 17 188.00 | 35 035.00 |
| |
| 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 |
DH Retained earnings | -306.00 | -1 296.00 | | -306.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 872.00 | 990.00 | | 5 872.00 |
DL TOTAL (I) | 14 366.00 | 8 494.00 | | 14 366.00 |
DX Trade payables and related accounts | 2 083.00 | 2 455.00 | | 2 083.00 |
DY Tax and social security liabilities | 319.00 | 1 318.00 | | 319.00 |
EA Other liabilities | 420.00 | 2 437.00 | | 420.00 |
EC TOTAL (IV) | 2 822.00 | 6 210.00 | | 2 822.00 |
EE Grand total (I to V) | 17 188.00 | 14 704.00 | | 17 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 8 586.00 | | 8 586.00 | 8 586.00 |
FG Production sold - services | 20 325.00 | | 20 325.00 | 20 325.00 |
FJ Net sales | 28 911.00 | | 28 911.00 | 28 911.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 28 914.00 | |
FU Purchases of raw materials and other supplies | | | 9 984.00 | |
FV Inventory change (raw materials and supplies) | | | -650.00 | |
FW Other purchases and external expenses | | | 8 122.00 | |
FX Taxes, duties, and similar payments | | | 307.00 | |
FZ Social Security Contributions | | | 4 385.00 | |
GE Other Expenses | | | 894.00 | |
GF Total Operating Expenses (II) | | | 23 042.00 | |
GG - OPERATING RESULT (I - II) | | | 5 872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 914.00 | 21 363.00 | | 28 914.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 042.00 | 20 374.00 | | 23 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 872.00 | 990.00 | | 5 872.00 |
| |
| 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 | 18 847.00 | | | 18 847.00 |
I4 DECREASES Grand Total | | | 18 847.00 | |
IO DECREASES Total including other intangible assets | | | 5 088.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 759.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 088.00 | | | 5 088.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 759.00 | | | 13 759.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 847.00 | | | 17 847.00 |
PE DEPRECIATION Total including other intangible assets | 5 088.00 | | | 5 088.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 759.00 | | | 12 759.00 |
| |
| 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 | 2 083.00 | 2 083.00 | | 2 083.00 |
8K Other liabilities (including liabilities related to repo transactions) | 420.00 | 420.00 | | 420.00 |
UX Other trade receivables | 703.00 | 703.00 | | 703.00 |
VB VAT | 980.00 | 980.00 | | 980.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 119.00 | 119.00 | | 119.00 |
VS Prepaid expenses | 77.00 | 77.00 | | 77.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 879.00 | 1 879.00 | | 1 879.00 |
VW VAT | 319.00 | 319.00 | | 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 822.00 | 2 822.00 | | 2 822.00 |
