| |
| 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 | 524.00 | 18.00 | 506.00 | 524.00 |
AT Other tangible assets | 20 530.00 | 11 623.00 | 8 907.00 | 20 530.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 22 554.00 | 11 641.00 | 10 913.00 | 22 554.00 |
BL Raw materials, supplies | 4 861.00 | | 4 861.00 | 4 861.00 |
BT Goods | 3 601.00 | | 3 601.00 | 3 601.00 |
BZ Other receivables | 1 970.00 | | 1 970.00 | 1 970.00 |
CF Cash and cash equivalents | 4 294.00 | | 4 294.00 | 4 294.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 727.00 | | 14 727.00 | 14 727.00 |
CO Grand total (0 to V) | 37 282.00 | 11 641.00 | 25 641.00 | 37 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 3 500.00 | | 3 500.00 |
DD Legal reserve (1) | 350.00 | 350.00 | | 350.00 |
DH Retained earnings | 8 034.00 | 2 142.00 | | 8 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 569.00 | 5 892.00 | | 6 569.00 |
DL TOTAL (I) | 18 453.00 | 11 884.00 | | 18 453.00 |
DU Loans and Debts from Credit Institutions (3) | 597.00 | 3 788.00 | | 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65.00 | 7 065.00 | | 65.00 |
DX Trade payables and related accounts | 6 436.00 | 4 467.00 | | 6 436.00 |
DY Tax and social security liabilities | 90.00 | 81.00 | | 90.00 |
EC TOTAL (IV) | 7 188.00 | 15 401.00 | | 7 188.00 |
EE Grand total (I to V) | 25 641.00 | 27 285.00 | | 25 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 376.00 | | 3 376.00 | 3 376.00 |
FG Production sold - services | 61 554.00 | | 61 554.00 | 61 554.00 |
FJ Net sales | 64 930.00 | | 64 930.00 | 64 930.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 582.00 | |
FQ Other income | | | 126.00 | |
FR Total operating income (I) | | | 77 639.00 | |
FS Purchases of goods (including customs duties) | | | 843.00 | |
FT Inventory change (goods) | | | 1 662.00 | |
FU Purchases of raw materials and other supplies | | | 7 160.00 | |
FW Other purchases and external expenses | | | 18 047.00 | |
FX Taxes, duties, and similar payments | | | 277.00 | |
FY Salaries and Wages | | | 22 000.00 | |
FZ Social Security Contributions | | | 18 672.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 132.00 | |
GE Other Expenses | | | 242.00 | |
GF Total Operating Expenses (II) | | | 71 035.00 | |
GG - OPERATING RESULT (I - II) | | | 6 604.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 639.00 | 65 024.00 | | 77 639.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 070.00 | 59 132.00 | | 71 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 569.00 | 5 892.00 | | 6 569.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 509.00 | 925.00 | | 9 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 509.00 | 925.00 | | 9 509.00 |
| |
| 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 | 65.00 | 65.00 | | 65.00 |
8B Suppliers and Related Accounts | 6 436.00 | 6 436.00 | | 6 436.00 |
UT Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
VG Loans with a maturity of up to one year at origin | 597.00 | 597.00 | | 597.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VS Prepaid expenses | 1 970.00 | 1 970.00 | | 1 970.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 470.00 | 1 970.00 | 1 500.00 | 3 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 188.00 | 7 188.00 | | 7 188.00 |
