| |
| 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 | 17 981.00 | 17 949.00 | 32.00 | 17 981.00 |
AT Other tangible assets | 21 434.00 | 20 570.00 | 864.00 | 21 434.00 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 39 446.00 | 38 519.00 | 927.00 | 39 446.00 |
BX Customers and related accounts | 15 105.00 | | 15 105.00 | 15 105.00 |
BZ Other receivables | 1 940.00 | | 1 940.00 | 1 940.00 |
CF Cash and cash equivalents | 9 850.00 | | 9 850.00 | 9 850.00 |
CH Prepaid expenses | 407.00 | | 407.00 | 407.00 |
CJ TOTAL (II) | 27 302.00 | | 27 302.00 | 27 302.00 |
CO Grand total (0 to V) | 66 748.00 | 38 519.00 | 28 229.00 | 66 748.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 17 142.00 | 19 641.00 | | 17 142.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 465.00 | -2 499.00 | | -14 465.00 |
DL TOTAL (I) | 8 177.00 | 22 642.00 | | 8 177.00 |
DU Loans and Debts from Credit Institutions (3) | 2 195.00 | 5 133.00 | | 2 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17.00 | 45.00 | | 17.00 |
DX Trade payables and related accounts | 10 211.00 | 5 293.00 | | 10 211.00 |
DY Tax and social security liabilities | 7 628.00 | 11 883.00 | | 7 628.00 |
EC TOTAL (IV) | 20 052.00 | 22 353.00 | | 20 052.00 |
EE Grand total (I to V) | 28 229.00 | 44 996.00 | | 28 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 2 352.00 | | 2 352.00 | 2 352.00 |
FG Production sold - services | 48 210.00 | | 48 210.00 | 48 210.00 |
FJ Net sales | 50 562.00 | | 50 562.00 | 50 562.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 89.00 | |
FR Total operating income (I) | | | 50 651.00 | |
FU Purchases of raw materials and other supplies | | | 2 490.00 | |
FW Other purchases and external expenses | | | 34 517.00 | |
FX Taxes, duties, and similar payments | | | 8.00 | |
FY Salaries and Wages | | | 15 323.00 | |
FZ Social Security Contributions | | | 10 012.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 319.00 | |
GF Total Operating Expenses (II) | | | 64 669.00 | |
GG - OPERATING RESULT (I - II) | | | -14 018.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 449.00 | |
GU Total financial expenses (VI) | | | 449.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -448.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 400.00 | | |
HD Total exceptional income (VII) | | 6 400.00 | | |
HE Exceptional expenses on management operations | | 81.00 | | |
HH Total exceptional expenses (VIII) | | 81.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 319.00 | | |
HK Income tax | -1.00 | | | -1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 651.00 | 92 973.00 | | 50 651.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 117.00 | 95 472.00 | | 65 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 465.00 | -2 499.00 | | -14 465.00 |
| |
| 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 | 39 446.00 | | | 39 446.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31.00 | |
I4 DECREASES Grand Total | | | 39 446.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 415.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 415.00 | | | 39 415.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31.00 | | | 31.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 201.00 | 2 319.00 | | 36 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 201.00 | 2 319.00 | | 36 201.00 |
