| |
| 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 | 2 562.00 | 2 390.00 | 172.00 | 2 562.00 |
AT Other tangible assets | 21 400.00 | 12 248.00 | 9 152.00 | 21 400.00 |
BJ TOTAL (I) | 23 962.00 | 14 638.00 | 9 324.00 | 23 962.00 |
BT Goods | 8 860.00 | | 8 860.00 | 8 860.00 |
BX Customers and related accounts | 299.00 | | 299.00 | 299.00 |
BZ Other receivables | 1 172.00 | | 1 172.00 | 1 172.00 |
CF Cash and cash equivalents | 185.00 | | 185.00 | 185.00 |
CH Prepaid expenses | 240.00 | | 240.00 | 240.00 |
CJ TOTAL (II) | 10 756.00 | | 10 756.00 | 10 756.00 |
CO Grand total (0 to V) | 34 718.00 | 14 638.00 | 20 080.00 | 34 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 372.00 | 4 705.00 | | 2 372.00 |
DL TOTAL (I) | 4 572.00 | 6 905.00 | | 4 572.00 |
DU Loans and Debts from Credit Institutions (3) | 3 755.00 | 7 034.00 | | 3 755.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 182.00 | 4 422.00 | | 7 182.00 |
DX Trade payables and related accounts | 1 475.00 | 1 720.00 | | 1 475.00 |
DY Tax and social security liabilities | 2 767.00 | 2 768.00 | | 2 767.00 |
EA Other liabilities | 329.00 | 323.00 | | 329.00 |
EC TOTAL (IV) | 15 508.00 | 16 267.00 | | 15 508.00 |
EE Grand total (I to V) | 20 080.00 | 23 172.00 | | 20 080.00 |
EG Accrued income and payables due within one year | 15 508.00 | 16 267.00 | | 15 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 236.00 | | 6 236.00 | 6 236.00 |
FG Production sold - services | 54 980.00 | | 54 980.00 | 54 980.00 |
FJ Net sales | 61 216.00 | | 61 216.00 | 61 216.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 717.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 62 934.00 | |
FS Purchases of goods (including customs duties) | | | 1 440.00 | |
FT Inventory change (goods) | | | 695.00 | |
FU Purchases of raw materials and other supplies | | | 6 303.00 | |
FV Inventory change (raw materials and supplies) | | | -150.00 | |
FW Other purchases and external expenses | | | 26 434.00 | |
FX Taxes, duties, and similar payments | | | 3 500.00 | |
FY Salaries and Wages | | | 9 544.00 | |
FZ Social Security Contributions | | | 9 660.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 558.00 | |
GE Other Expenses | | | 269.00 | |
GF Total Operating Expenses (II) | | | 60 251.00 | |
GG - OPERATING RESULT (I - II) | | | 2 683.00 | |
GR Interest and similar expenses | | | 266.00 | |
GU Total financial expenses (VI) | | | 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 717.00 | 8 247.00 | | 1 717.00 |
A2 TOTAL ASSETS | 9 660.00 | 12 594.00 | | 9 660.00 |
A4 Equity method investments | 269.00 | 263.00 | | 269.00 |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HF Exceptional expenses on capital transactions | | 825.00 | | |
HH Total exceptional expenses (VIII) | 45.00 | 825.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -825.00 | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 934.00 | 78 021.00 | | 62 934.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 562.00 | 73 316.00 | | 60 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 372.00 | 4 705.00 | | 2 372.00 |
HP References: Equipment leasing | 4 104.00 | 7 054.00 | | 4 104.00 |
| |
| 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 | 23 962.00 | | | 23 962.00 |
I4 DECREASES Grand Total | | | 23 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 962.00 | | | 23 962.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 080.00 | 2 558.00 | | 12 080.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 080.00 | 2 558.00 | | 12 080.00 |
| |
| 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 | 1 475.00 | 1 475.00 | | 1 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 329.00 | 329.00 | | 329.00 |
UX Other trade receivables | 299.00 | 299.00 | | 299.00 |
UZ Social Security, other social security organizations | 907.00 | 907.00 | | 907.00 |
VB VAT | 265.00 | 265.00 | | 265.00 |
VG Loans with a maturity of up to one year at origin | 12.00 | 12.00 | | 12.00 |
VH Loans with a maturity of more than one year at origin | 3 743.00 | 3 743.00 | | 3 743.00 |
VI Group and Associates | 7 182.00 | 7 182.00 | | 7 182.00 |
VJ Loans taken out during the year | 295.00 | | | 295.00 |
VK Loans repaid during the year | 3 563.00 | | | 3 563.00 |
VS Prepaid expenses | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 711.00 | 1 711.00 | | 1 711.00 |
VW VAT | 2 767.00 | 2 767.00 | | 2 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 508.00 | 15 508.00 | | 15 508.00 |
