| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 280.00 | 581.00 | 1 699.00 | 2 280.00 |
AR Technical installations, industrial equipment and tools | 2 510.00 | 539.00 | 1 971.00 | 2 510.00 |
BJ TOTAL (I) | 4 790.00 | 1 119.00 | 3 670.00 | 4 790.00 |
BV Advances and down payments on orders | 42.00 | | 42.00 | 42.00 |
BX Customers and related accounts | 6 441.00 | | 6 441.00 | 6 441.00 |
BZ Other receivables | 547.00 | | 547.00 | 547.00 |
CF Cash and cash equivalents | 17 084.00 | | 17 084.00 | 17 084.00 |
CH Prepaid expenses | 955.00 | | 955.00 | 955.00 |
CJ TOTAL (II) | 25 069.00 | | 25 069.00 | 25 069.00 |
CO Grand total (0 to V) | 29 859.00 | 1 119.00 | 28 739.00 | 29 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 362.00 | | | 5 362.00 |
DL TOTAL (I) | 15 362.00 | | | 15 362.00 |
DX Trade payables and related accounts | 5 568.00 | | | 5 568.00 |
DY Tax and social security liabilities | 7 809.00 | | | 7 809.00 |
EC TOTAL (IV) | 13 377.00 | | | 13 377.00 |
EE Grand total (I to V) | 28 739.00 | | | 28 739.00 |
EG Accrued income and payables due within one year | 13 377.00 | | | 13 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 700.00 | | 14 700.00 | 14 700.00 |
FG Production sold - services | 54 492.00 | | 54 492.00 | 54 492.00 |
FJ Net sales | 69 192.00 | | 69 192.00 | 69 192.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 247.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 69 453.00 | |
FS Purchases of goods (including customs duties) | | | 10 751.00 | |
FW Other purchases and external expenses | | | 9 290.00 | |
FX Taxes, duties, and similar payments | | | 497.00 | |
FY Salaries and Wages | | | 26 506.00 | |
FZ Social Security Contributions | | | 14 978.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 119.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 63 144.00 | |
GG - OPERATING RESULT (I - II) | | | 6 308.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 308.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 247.00 | | | 247.00 |
HK Income tax | 946.00 | | | 946.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 453.00 | | | 69 453.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 090.00 | | | 64 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 362.00 | | | 5 362.00 |
| |
| 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 | | | 4 790.00 | |
I4 DECREASES Grand Total | | | 4 790.00 | |
IO DECREASES Total including other intangible assets | | | 2 280.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 510.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 2 280.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 510.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 119.00 | | |
PE DEPRECIATION Total including other intangible assets | | 581.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 539.00 | | |
| |
| 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 | 5 568.00 | 5 568.00 | | 5 568.00 |
8C Staff and Related Accounts | 295.00 | 295.00 | | 295.00 |
8D Social Security and Other Social Organizations | 5 426.00 | 5 426.00 | | 5 426.00 |
8E Income Taxes | 946.00 | 946.00 | | 946.00 |
UX Other trade receivables | 6 441.00 | 6 441.00 | | 6 441.00 |
VB VAT | 547.00 | 547.00 | | 547.00 |
VQ Other Taxes, Duties, and Similar Debts | 357.00 | 357.00 | | 357.00 |
VS Prepaid expenses | 955.00 | 955.00 | | 955.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 943.00 | 7 943.00 | | 7 943.00 |
VW VAT | 784.00 | 784.00 | | 784.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 377.00 | 13 377.00 | | 13 377.00 |
