| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 180.00 | 226.00 | 954.00 | 1 180.00 |
AT Other tangible assets | 8 473.00 | 4 004.00 | 4 469.00 | 8 473.00 |
BJ TOTAL (I) | 9 653.00 | 4 230.00 | 5 423.00 | 9 653.00 |
BZ Other receivables | 170.00 | | 170.00 | 170.00 |
CD Marketable securities | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 23 048.00 | | 23 048.00 | 23 048.00 |
CH Prepaid expenses | 311.00 | | 311.00 | 311.00 |
CJ TOTAL (II) | 23 531.00 | | 23 531.00 | 23 531.00 |
CO Grand total (0 to V) | 33 184.00 | 4 230.00 | 28 954.00 | 33 184.00 |
| |
| 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 |
DH Retained earnings | 8 410.00 | 5 595.00 | | 8 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 590.00 | 2 814.00 | | 8 590.00 |
DL TOTAL (I) | 18 099.00 | 9 510.00 | | 18 099.00 |
DU Loans and Debts from Credit Institutions (3) | 81.00 | 1 191.00 | | 81.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79.00 | 45.00 | | 79.00 |
DX Trade payables and related accounts | 6 173.00 | 1 260.00 | | 6 173.00 |
DY Tax and social security liabilities | 4 521.00 | 9 322.00 | | 4 521.00 |
EC TOTAL (IV) | 10 854.00 | 11 817.00 | | 10 854.00 |
EE Grand total (I to V) | 28 954.00 | 21 327.00 | | 28 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 149 983.00 | | 149 983.00 | 149 983.00 |
FJ Net sales | 149 983.00 | | 149 983.00 | 149 983.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 149 995.00 | |
FS Purchases of goods (including customs duties) | | | 44 938.00 | |
FW Other purchases and external expenses | | | 38 024.00 | |
FX Taxes, duties, and similar payments | | | 4 878.00 | |
FY Salaries and Wages | | | 29 200.00 | |
FZ Social Security Contributions | | | 20 234.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 891.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 139 165.00 | |
GG - OPERATING RESULT (I - II) | | | 10 830.00 | |
GR Interest and similar expenses | | | 343.00 | |
GU Total financial expenses (VI) | | | 343.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -343.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 487.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 800.00 | | |
HD Total exceptional income (VII) | | 5 800.00 | | |
HE Exceptional expenses on management operations | 135.00 | 130.00 | | 135.00 |
HF Exceptional expenses on capital transactions | | 3 633.00 | | |
HH Total exceptional expenses (VIII) | 135.00 | 3 764.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | 2 036.00 | | -135.00 |
HK Income tax | 1 762.00 | 316.00 | | 1 762.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 995.00 | 83 901.00 | | 149 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 405.00 | 81 087.00 | | 141 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 590.00 | 2 814.00 | | 8 590.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 339.00 | 1 891.00 | | 2 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 339.00 | 1 891.00 | | 2 339.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 79.00 | 79.00 | | 79.00 |
8B Suppliers and Related Accounts | 6 173.00 | 6 173.00 | | 6 173.00 |
8D Social Security and Other Social Organizations | 4 521.00 | 4 521.00 | | 4 521.00 |
VG Loans with a maturity of up to one year at origin | 81.00 | 81.00 | | 81.00 |
VS Prepaid expenses | 481.00 | 481.00 | | 481.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 481.00 | 481.00 | | 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 854.00 | 10 854.00 | | 10 854.00 |
