| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 500.00 | | 500.00 |
AT Other tangible assets | 2 493.00 | 2 493.00 | | 2 493.00 |
BJ TOTAL (I) | 2 993.00 | 2 993.00 | | 2 993.00 |
BR Intermediate and finished products | 1 890.00 | | 1 890.00 | 1 890.00 |
BT Goods | | 1 323.00 | -1 323.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 360.00 | | 4 360.00 | 4 360.00 |
CF Cash and cash equivalents | 34 456.00 | | 34 456.00 | 34 456.00 |
CH Prepaid expenses | 203.00 | | 203.00 | 203.00 |
CJ TOTAL (II) | 40 910.00 | 1 323.00 | 39 587.00 | 40 910.00 |
CO Grand total (0 to V) | 43 903.00 | 4 316.00 | 39 587.00 | 43 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DE Statutory or contractual reserves | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 11 846.00 | 11 846.00 | | 11 846.00 |
DH Retained earnings | -399.00 | | | -399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 631.00 | -399.00 | | 7 631.00 |
DL TOTAL (I) | 30 078.00 | 22 447.00 | | 30 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 989.00 | 937.00 | | 989.00 |
DX Trade payables and related accounts | 6 292.00 | 1 082.00 | | 6 292.00 |
DY Tax and social security liabilities | 1 507.00 | 988.00 | | 1 507.00 |
EA Other liabilities | 720.00 | | | 720.00 |
EC TOTAL (IV) | 9 508.00 | 3 007.00 | | 9 508.00 |
EE Grand total (I to V) | 39 587.00 | 25 455.00 | | 39 587.00 |
EG Accrued income and payables due within one year | 9 508.00 | 3 007.00 | | 9 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 56 346.00 | | 56 346.00 | 56 346.00 |
FJ Net sales | 56 346.00 | | 56 346.00 | 56 346.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 56 348.00 | |
FU Purchases of raw materials and other supplies | | | 41 363.00 | |
FW Other purchases and external expenses | | | 3 915.00 | |
FX Taxes, duties, and similar payments | | | 398.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 439.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 323.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 47 441.00 | |
GG - OPERATING RESULT (I - II) | | | 8 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 276.00 | | | 1 276.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 348.00 | 9 872.00 | | 56 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 717.00 | 10 271.00 | | 48 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 631.00 | -399.00 | | 7 631.00 |
| |
| 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 | 2 993.00 | | | 2 993.00 |
I4 DECREASES Grand Total | | | 2 993.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 493.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 493.00 | | | 2 493.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 553.00 | 439.00 | | 2 553.00 |
PE DEPRECIATION Total including other intangible assets | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 053.00 | 439.00 | | 2 053.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | | 1 323.00 | | |
7B Total provisions for depreciation | | 1 323.00 | | |
7C Grand total | | 1 323.00 | | |
| |
| 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 | 6 292.00 | 6 292.00 | | 6 292.00 |
8E Income Taxes | 1 276.00 | 1 276.00 | | 1 276.00 |
8K Other liabilities (including liabilities related to repo transactions) | 720.00 | 720.00 | | 720.00 |
VB VAT | 4 360.00 | 4 360.00 | | 4 360.00 |
VI Group and Associates | 989.00 | 989.00 | | 989.00 |
VQ Other Taxes, Duties, and Similar Debts | 231.00 | 231.00 | | 231.00 |
VS Prepaid expenses | 203.00 | 203.00 | | 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 563.00 | 4 563.00 | | 4 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 508.00 | 9 508.00 | | 9 508.00 |
