| |
| 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 | | | 2 276.00 | |
AT Other tangible assets | | | 3 304.00 | |
BJ TOTAL (I) | | | 5 580.00 | |
BX Customers and related accounts | | | 3 074.00 | |
BZ Other receivables | | | 1 787.00 | |
CF Cash and cash equivalents | | | 21 201.00 | |
CJ TOTAL (II) | | | 26 062.00 | |
CO Grand total (0 to V) | | | 31 642.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DH Retained earnings | 24 711.00 | 26 208.00 | | 24 711.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | -1 497.00 | | |
DL TOTAL (I) | 27 461.00 | 27 461.00 | | 27 461.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 779.00 | 1 633.00 | | 1 779.00 |
DX Trade payables and related accounts | 1 013.00 | 2 047.00 | | 1 013.00 |
DY Tax and social security liabilities | 1 389.00 | 1 751.00 | | 1 389.00 |
EC TOTAL (IV) | 4 181.00 | 5 431.00 | | 4 181.00 |
EE Grand total (I to V) | 31 642.00 | 32 892.00 | | 31 642.00 |
EG Accrued income and payables due within one year | 4 181.00 | 5 431.00 | | 4 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 26 826.00 | |
FJ Net sales | | | 26 826.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 26 826.00 | |
FW Other purchases and external expenses | | | 23 696.00 | |
FX Taxes, duties, and similar payments | | | 528.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 576.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 26 800.00 | |
GG - OPERATING RESULT (I - II) | | | 26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 26.00 | 273.00 | | 26.00 |
HH Total exceptional expenses (VIII) | 26.00 | 273.00 | | 26.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26.00 | -273.00 | | -26.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 826.00 | 26 399.00 | | 26 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 826.00 | 27 897.00 | | 26 826.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | -1 497.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 492.00 | 2 576.00 | | 4 492.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 492.00 | 2 576.00 | | 4 492.00 |
| |
| 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 | 1 013.00 | 1 013.00 | | 1 013.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 168.00 | 3 168.00 | | 3 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 861.00 | 4 861.00 | | 4 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 181.00 | 4 181.00 | | 4 181.00 |
