| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 775.00 | | 7 775.00 | 7 775.00 |
AR Technical installations, industrial equipment and tools | 6 793.00 | 2 861.00 | 3 931.00 | 6 793.00 |
AT Other tangible assets | 2 680.00 | 112.00 | 2 567.00 | 2 680.00 |
BJ TOTAL (I) | 17 848.00 | 2 974.00 | 14 874.00 | 17 848.00 |
BX Customers and related accounts | 281.00 | | 281.00 | 281.00 |
BZ Other receivables | 2 123.00 | | 2 123.00 | 2 123.00 |
CF Cash and cash equivalents | 1 823.00 | | 1 823.00 | 1 823.00 |
CJ TOTAL (II) | 4 228.00 | | 4 228.00 | 4 228.00 |
CO Grand total (0 to V) | 22 076.00 | 2 974.00 | 19 102.00 | 22 076.00 |
CS Evaluated investments - equity method | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DH Retained earnings | -1 724.00 | | | -1 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 991.00 | | | 1 991.00 |
DL TOTAL (I) | 1 766.00 | | | 1 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 855.00 | | | 11 855.00 |
DX Trade payables and related accounts | 4 838.00 | | | 4 838.00 |
DY Tax and social security liabilities | 641.00 | | | 641.00 |
EC TOTAL (IV) | 17 335.00 | | | 17 335.00 |
EE Grand total (I to V) | 19 102.00 | | | 19 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 11 580.00 | |
FJ Net sales | | | 11 580.00 | |
FR Total operating income (I) | | | 11 581.00 | |
FW Other purchases and external expenses | | | 7 900.00 | |
FX Taxes, duties, and similar payments | | | 290.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 047.00 | |
GF Total Operating Expenses (II) | | | 9 238.00 | |
GG - OPERATING RESULT (I - II) | | | 2 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 351.00 | | | 351.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 581.00 | | | 11 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 589.00 | | | 9 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 991.00 | | | 1 991.00 |
| |
| 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 | 15 098.00 | | 2 750.00 | 15 098.00 |
I3 DECREASES Total Financial Fixed Assets | | | 600.00 | |
I4 DECREASES Grand Total | | | 17 848.00 | |
IO DECREASES Total including other intangible assets | | | 7 775.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 473.00 | |
KD ACQUISITIONS Total including other intangible assets | 7 775.00 | | | 7 775.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 723.00 | | 2 750.00 | 6 723.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 600.00 | | | 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 927.00 | 1 048.00 | | 1 927.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 927.00 | 1 048.00 | | 1 927.00 |
| |
| 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 | 4 839.00 | 4 839.00 | | 4 839.00 |
8E Income Taxes | 351.00 | 351.00 | | 351.00 |
UX Other trade receivables | 281.00 | 281.00 | | 281.00 |
VB VAT | 2 124.00 | 2 124.00 | | 2 124.00 |
VI Group and Associates | 11 856.00 | 11 856.00 | | 11 856.00 |
VQ Other Taxes, Duties, and Similar Debts | 290.00 | 290.00 | | 290.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 405.00 | 2 405.00 | | 2 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 336.00 | 17 336.00 | | 17 336.00 |
