| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 949.00 | 2 949.00 | | 2 949.00 |
BJ TOTAL (I) | 50 949.00 | 2 949.00 | 48 000.00 | 50 949.00 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BX Customers and related accounts | 3 360.00 | 2 800.00 | 560.00 | 3 360.00 |
BZ Other receivables | 10 873.00 | | 10 873.00 | 10 873.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 15 732.00 | 2 800.00 | 12 932.00 | 15 732.00 |
CO Grand total (0 to V) | 66 682.00 | 5 749.00 | 60 932.00 | 66 682.00 |
CU Other investments | 48 000.00 | | 48 000.00 | 48 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 5 913.00 | -1 870.00 | | 5 913.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 994.00 | 7 783.00 | | 2 994.00 |
DL TOTAL (I) | 13 307.00 | 10 313.00 | | 13 307.00 |
DU Loans and Debts from Credit Institutions (3) | 43 470.00 | 64 232.00 | | 43 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 464.00 | 464.00 | | 464.00 |
DX Trade payables and related accounts | 2 612.00 | 3 845.00 | | 2 612.00 |
DY Tax and social security liabilities | 1 078.00 | 2 615.00 | | 1 078.00 |
EC TOTAL (IV) | 47 625.00 | 71 156.00 | | 47 625.00 |
EE Grand total (I to V) | 60 932.00 | 81 469.00 | | 60 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 943.00 | | 13 943.00 | 13 943.00 |
FJ Net sales | 13 943.00 | | 13 943.00 | 13 943.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 13 943.00 | |
FW Other purchases and external expenses | | | 4 425.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 800.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 379.00 | |
GG - OPERATING RESULT (I - II) | | | 6 564.00 | |
GR Interest and similar expenses | | | 3 052.00 | |
GU Total financial expenses (VI) | | | 3 052.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 518.00 | | | 518.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 943.00 | 17 322.00 | | 13 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 949.00 | 9 539.00 | | 10 949.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 994.00 | 7 783.00 | | 2 994.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 949.00 | | | 2 949.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 949.00 | | | 2 949.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 2 800.00 | | |
7B Total provisions for depreciation | | 2 800.00 | | |
| |
| 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 | 464.00 | 464.00 | | 464.00 |
8B Suppliers and Related Accounts | 2 612.00 | 2 612.00 | | 2 612.00 |
8D Social Security and Other Social Organizations | 1 078.00 | 1 078.00 | | 1 078.00 |
VG Loans with a maturity of up to one year at origin | 43 471.00 | 24 065.00 | 19 406.00 | 43 471.00 |
VS Prepaid expenses | 14 232.00 | 14 232.00 | | 14 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 232.00 | 14 232.00 | | 14 232.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 625.00 | 28 219.00 | 19 406.00 | 47 625.00 |
