| |
| 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 | 23 867.00 | 12 298.00 | 11 569.00 | 23 867.00 |
AT Other tangible assets | 3 590.00 | 1 370.00 | 2 220.00 | 3 590.00 |
BJ TOTAL (I) | 27 457.00 | 13 668.00 | 13 789.00 | 27 457.00 |
BZ Other receivables | 3 170.00 | | 3 170.00 | 3 170.00 |
CF Cash and cash equivalents | 5 146.00 | | 5 146.00 | 5 146.00 |
CJ TOTAL (II) | 8 316.00 | | 8 316.00 | 8 316.00 |
CO Grand total (0 to V) | 35 773.00 | 13 668.00 | 22 105.00 | 35 773.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DH Retained earnings | -13 905.00 | | | -13 905.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -567.00 | | | -567.00 |
DL TOTAL (I) | -13 972.00 | | | -13 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 978.00 | | | 25 978.00 |
DX Trade payables and related accounts | 5 325.00 | | | 5 325.00 |
DY Tax and social security liabilities | 4 774.00 | | | 4 774.00 |
EC TOTAL (IV) | 36 077.00 | | | 36 077.00 |
EE Grand total (I to V) | 22 105.00 | | | 22 105.00 |
EI Including equity loans | 25 978.00 | | | 25 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 84 214.00 | | 84 214.00 | 84 214.00 |
FG Production sold - services | 9.00 | | 9.00 | 9.00 |
FJ Net sales | 84 223.00 | | 84 223.00 | 84 223.00 |
FR Total operating income (I) | | | 84 223.00 | |
FU Purchases of raw materials and other supplies | | | 31 901.00 | |
FW Other purchases and external expenses | | | 22 795.00 | |
FX Taxes, duties, and similar payments | | | 1 101.00 | |
FY Salaries and Wages | | | 20 069.00 | |
FZ Social Security Contributions | | | 1 977.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 948.00 | |
GF Total Operating Expenses (II) | | | 84 790.00 | |
GG - OPERATING RESULT (I - II) | | | -567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 84 223.00 | | | 84 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 790.00 | | | 84 790.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -567.00 | | | -567.00 |
| |
| 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 | 26 640.00 | | 817.00 | 26 640.00 |
I4 DECREASES Grand Total | | | 27 457.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 457.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 640.00 | | 817.00 | 26 640.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 720.00 | 6 948.00 | | 6 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 720.00 | 6 948.00 | | 6 720.00 |
| |
| 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 | 5 325.00 | 5 325.00 | | 5 325.00 |
8C Staff and Related Accounts | 3 204.00 | 3 204.00 | | 3 204.00 |
8D Social Security and Other Social Organizations | 1 570.00 | 1 570.00 | | 1 570.00 |
VI Group and Associates | 25 978.00 | 25 978.00 | | 25 978.00 |
VM Income taxes | 713.00 | 713.00 | | 713.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 457.00 | 2 457.00 | | 2 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 170.00 | 3 170.00 | | 3 170.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 077.00 | 36 077.00 | | 36 077.00 |
