| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 4 048.00 | |
BH Other financial assets | | | 580.00 | |
BJ TOTAL (I) | | | 4 628.00 | |
BL Raw materials, supplies | | | 2 576.00 | |
BN Goods in progress | | | | |
BX Customers and related accounts | | | 2 126.00 | |
BZ Other receivables | | | 7 252.00 | |
CF Cash and cash equivalents | | | 15 926.00 | |
CH Prepaid expenses | | | 1 956.00 | |
CJ TOTAL (II) | | | 29 835.00 | |
CO Grand total (0 to V) | | | 34 464.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 050.00 | 3 050.00 | | 3 050.00 |
DD Legal reserve (1) | 4 530.00 | 4 326.00 | | 4 530.00 |
DG Other reserves | 18 022.00 | 11 622.00 | | 18 022.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 975.00 | 7 313.00 | | -5 975.00 |
DL TOTAL (I) | 19 627.00 | 26 310.00 | | 19 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 901.00 | 12 049.00 | | 7 901.00 |
DX Trade payables and related accounts | 3 457.00 | 1 682.00 | | 3 457.00 |
DY Tax and social security liabilities | 3 479.00 | 6 010.00 | | 3 479.00 |
EC TOTAL (IV) | 14 836.00 | 19 742.00 | | 14 836.00 |
EE Grand total (I to V) | 34 464.00 | 46 052.00 | | 34 464.00 |
EG Accrued income and payables due within one year | 14 836.00 | 11 671.00 | | 14 836.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 85 013.00 | |
FJ Net sales | | | 85 013.00 | |
FM Inventory production | | | -2 112.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 364.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 83 269.00 | |
FU Purchases of raw materials and other supplies | | | 3 582.00 | |
FV Inventory change (raw materials and supplies) | | | -23.00 | |
FW Other purchases and external expenses | | | 11 440.00 | |
FX Taxes, duties, and similar payments | | | 515.00 | |
FY Salaries and Wages | | | 57 261.00 | |
FZ Social Security Contributions | | | 16 109.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 360.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 89 246.00 | |
GG - OPERATING RESULT (I - II) | | | -5 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2.00 | 2.00 | | 2.00 |
HF Exceptional expenses on capital transactions | | 1.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | -1.00 | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 271.00 | 87 542.00 | | 83 271.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 246.00 | 80 229.00 | | 89 246.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 975.00 | 7 313.00 | | -5 975.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 408.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 408.00 | | |
| |
| 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 | 7 788.00 | | | 7 788.00 |
8B Suppliers and Related Accounts | 3 457.00 | 3 457.00 | | 3 457.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 592.00 | 3 592.00 | | 3 592.00 |
UT Other financial assets | 9 958.00 | 9 378.00 | 580.00 | 9 958.00 |
VS Prepaid expenses | 1 956.00 | 1 956.00 | | 1 956.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 914.00 | 11 334.00 | 580.00 | 11 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 836.00 | 7 049.00 | | 14 836.00 |
