| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 265.00 | 13 384.00 | 2 881.00 | 16 265.00 |
BJ TOTAL (I) | 16 265.00 | 13 384.00 | 2 881.00 | 16 265.00 |
BX Customers and related accounts | 3 797.00 | | 3 797.00 | 3 797.00 |
BZ Other receivables | 1 853.00 | | 1 853.00 | 1 853.00 |
CF Cash and cash equivalents | 3 068.00 | | 3 068.00 | 3 068.00 |
CJ TOTAL (II) | 8 718.00 | | 8 718.00 | 8 718.00 |
CO Grand total (0 to V) | 24 983.00 | 13 384.00 | 11 599.00 | 24 983.00 |
| |
| 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 |
DG Other reserves | | 1 226.00 | | |
DH Retained earnings | 6 414.00 | | | 6 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 638.00 | 5 188.00 | | -1 638.00 |
DL TOTAL (I) | 10 275.00 | 11 914.00 | | 10 275.00 |
DU Loans and Debts from Credit Institutions (3) | 117.00 | 117.00 | | 117.00 |
DW Advances and down payments received on current orders | | 1 000.00 | | |
DX Trade payables and related accounts | 1 207.00 | 1 442.00 | | 1 207.00 |
EC TOTAL (IV) | 1 324.00 | 2 559.00 | | 1 324.00 |
EE Grand total (I to V) | 11 599.00 | 14 473.00 | | 11 599.00 |
EG Accrued income and payables due within one year | 1 324.00 | 2 559.00 | | 1 324.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 74 052.00 | |
FJ Net sales | | | 74 052.00 | |
FO Operating subsidies | | | 1 224.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 75 276.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 42 445.00 | |
FX Taxes, duties, and similar payments | | | 1 017.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 7 081.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 874.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 76 419.00 | |
GG - OPERATING RESULT (I - II) | | | -1 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 495.00 | 180.00 | | 495.00 |
HH Total exceptional expenses (VIII) | 495.00 | 180.00 | | 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -495.00 | -180.00 | | -495.00 |
HK Income tax | | 445.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 75 276.00 | 93 375.00 | | 75 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 914.00 | 88 187.00 | | 76 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 638.00 | 5 188.00 | | -1 638.00 |
| |
| 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 | 15 065.00 | | 1 200.00 | 15 065.00 |
I4 DECREASES Grand Total | | | 16 265.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 265.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 065.00 | | 1 200.00 | 15 065.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 510.00 | 1 874.00 | | 11 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 510.00 | 1 874.00 | | 11 510.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 3 797.00 | 3 797.00 | | 3 797.00 |
VB VAT | 1 853.00 | 1 853.00 | | 1 853.00 |
VI Group and Associates | 117.00 | 117.00 | | 117.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 164.00 | 1 164.00 | | 1 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 650.00 | 5 650.00 | | 5 650.00 |
VW VAT | 43.00 | 43.00 | | 43.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 324.00 | 1 324.00 | | 1 324.00 |
