| |
| 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 | 563.00 | 94.00 | 469.00 | 563.00 |
AT Other tangible assets | 8 200.00 | 2 752.00 | 5 447.00 | 8 200.00 |
BJ TOTAL (I) | 8 813.00 | 2 846.00 | 5 966.00 | 8 813.00 |
BL Raw materials, supplies | 1 518.00 | | 1 518.00 | 1 518.00 |
BX Customers and related accounts | 5 995.00 | | 5 995.00 | 5 995.00 |
BZ Other receivables | 668.00 | | 668.00 | 668.00 |
CF Cash and cash equivalents | 10 535.00 | | 10 535.00 | 10 535.00 |
CH Prepaid expenses | 825.00 | | 825.00 | 825.00 |
CJ TOTAL (II) | 19 543.00 | | 19 543.00 | 19 543.00 |
CO Grand total (0 to V) | 28 356.00 | 2 846.00 | 25 510.00 | 28 356.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DE Statutory or contractual reserves | 4 426.00 | | | 4 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 599.00 | 4 726.00 | | 4 599.00 |
DL TOTAL (I) | 12 326.00 | 7 726.00 | | 12 326.00 |
DU Loans and Debts from Credit Institutions (3) | 5 446.00 | 8 113.00 | | 5 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 985.00 | | 50.00 |
DX Trade payables and related accounts | 6 121.00 | 2 909.00 | | 6 121.00 |
DY Tax and social security liabilities | 1 565.00 | 1 411.00 | | 1 565.00 |
EC TOTAL (IV) | 13 184.00 | 13 418.00 | | 13 184.00 |
EE Grand total (I to V) | 25 510.00 | 21 145.00 | | 25 510.00 |
EG Accrued income and payables due within one year | 10 437.00 | 2 669.00 | | 10 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 282.00 | | 59 282.00 | 59 282.00 |
FJ Net sales | 59 282.00 | | 59 282.00 | 59 282.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 59 283.00 | |
FU Purchases of raw materials and other supplies | | | 20 993.00 | |
FV Inventory change (raw materials and supplies) | | | -325.00 | |
FW Other purchases and external expenses | | | 11 158.00 | |
FX Taxes, duties, and similar payments | | | 502.00 | |
FY Salaries and Wages | | | 12 720.00 | |
FZ Social Security Contributions | | | 6 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 734.00 | |
GF Total Operating Expenses (II) | | | 53 142.00 | |
GG - OPERATING RESULT (I - II) | | | 6 140.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 880.00 | | | 880.00 |
HH Total exceptional expenses (VIII) | 880.00 | | | 880.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -880.00 | | | -880.00 |
HK Income tax | 581.00 | 425.00 | | 581.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 283.00 | 29 924.00 | | 59 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 684.00 | 25 197.00 | | 54 684.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 599.00 | 4 726.00 | | 4 599.00 |
| |
| 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 | 8 250.00 | | 1 911.00 | 8 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | 1 348.00 | 8 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 348.00 | 8 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 200.00 | | 1 911.00 | 8 200.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 580.00 | 1 734.00 | 468.00 | 1 580.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 580.00 | 1 734.00 | 468.00 | 1 580.00 |
| |
| 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 | 6 121.00 | 6 121.00 | | 6 121.00 |
8D Social Security and Other Social Organizations | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 581.00 | 581.00 | | 581.00 |
UX Other trade receivables | 5 995.00 | 5 995.00 | | 5 995.00 |
VB VAT | 668.00 | 668.00 | | 668.00 |
VH Loans with a maturity of more than one year at origin | 5 446.00 | 2 699.00 | 2 746.00 | 5 446.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VJ Loans taken out during the year | 12 342.00 | | | 12 342.00 |
VK Loans repaid during the year | 2 665.00 | | | 2 665.00 |
VS Prepaid expenses | 825.00 | 825.00 | | 825.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 488.00 | 7 488.00 | | 7 488.00 |
VW VAT | 264.00 | 264.00 | | 264.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 184.00 | 10 437.00 | 2 746.00 | 13 184.00 |
