| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 22 000.00 | | 22 000.00 | 22 000.00 |
AR Technical installations, industrial equipment and tools | 11 986.00 | 10 459.00 | 1 527.00 | 11 986.00 |
AT Other tangible assets | 1 785.00 | 201.00 | 1 584.00 | 1 785.00 |
BJ TOTAL (I) | 35 771.00 | 10 660.00 | 25 111.00 | 35 771.00 |
BL Raw materials, supplies | 463.00 | | 463.00 | 463.00 |
BZ Other receivables | 6 099.00 | | 6 099.00 | 6 099.00 |
CF Cash and cash equivalents | 10 614.00 | | 10 614.00 | 10 614.00 |
CH Prepaid expenses | 64.00 | | 64.00 | 64.00 |
CJ TOTAL (II) | 17 240.00 | | 17 240.00 | 17 240.00 |
CO Grand total (0 to V) | 53 011.00 | 10 660.00 | 42 350.00 | 53 011.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 20 460.00 | 12 959.00 | | 20 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 062.00 | 7 500.00 | | 6 062.00 |
DL TOTAL (I) | 28 171.00 | 22 110.00 | | 28 171.00 |
DU Loans and Debts from Credit Institutions (3) | 11 919.00 | 1 812.00 | | 11 919.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 3 294.00 | | |
DX Trade payables and related accounts | 1 339.00 | 1 557.00 | | 1 339.00 |
DY Tax and social security liabilities | 921.00 | 2 075.00 | | 921.00 |
EA Other liabilities | | 466.00 | | |
EC TOTAL (IV) | 14 179.00 | 9 203.00 | | 14 179.00 |
EE Grand total (I to V) | 42 350.00 | 31 313.00 | | 42 350.00 |
EG Accrued income and payables due within one year | 11 359.00 | 7 777.00 | | 11 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 37 246.00 | | 37 246.00 | 37 246.00 |
FJ Net sales | 37 246.00 | | 37 246.00 | 37 246.00 |
FO Operating subsidies | | | 3 000.00 | |
FQ Other income | | | 466.00 | |
FR Total operating income (I) | | | 40 712.00 | |
FU Purchases of raw materials and other supplies | | | 18 779.00 | |
FV Inventory change (raw materials and supplies) | | | 235.00 | |
FW Other purchases and external expenses | | | 13 035.00 | |
FX Taxes, duties, and similar payments | | | 765.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 179.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 33 998.00 | |
GG - OPERATING RESULT (I - II) | | | 6 714.00 | |
GR Interest and similar expenses | | | 110.00 | |
GU Total financial expenses (VI) | | | 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HK Income tax | 540.00 | 1 323.00 | | 540.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 712.00 | 43 669.00 | | 40 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 650.00 | 36 169.00 | | 34 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 062.00 | 7 500.00 | | 6 062.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 631.00 | 1 179.00 | 150.00 | 9 631.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 631.00 | 1 180.00 | 150.00 | 9 631.00 |
| |
| 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 | 1 339.00 | 1 339.00 | | 1 339.00 |
8D Social Security and Other Social Organizations | 921.00 | 921.00 | | 921.00 |
VG Loans with a maturity of up to one year at origin | 11 919.00 | 9 099.00 | 2 820.00 | 11 919.00 |
VS Prepaid expenses | 6 163.00 | 6 163.00 | | 6 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 179.00 | 11 359.00 | 2 820.00 | 14 179.00 |
