| |
| 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 | 1 400.00 | 1 400.00 | | 1 400.00 |
AT Other tangible assets | 7 571.00 | 6 500.00 | 1 071.00 | 7 571.00 |
BH Other financial assets | 210.00 | | 210.00 | 210.00 |
BJ TOTAL (I) | 9 181.00 | 7 900.00 | 1 281.00 | 9 181.00 |
BL Raw materials, supplies | | | | |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 7 457.00 | | 7 457.00 | 7 457.00 |
BZ Other receivables | 1 432.00 | | 1 432.00 | 1 432.00 |
CF Cash and cash equivalents | 30 815.00 | | 30 815.00 | 30 815.00 |
CH Prepaid expenses | 161.00 | | 161.00 | 161.00 |
CJ TOTAL (II) | 44 865.00 | | 44 865.00 | 44 865.00 |
CO Grand total (0 to V) | 54 046.00 | 7 900.00 | 46 146.00 | 54 046.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 1 036.00 | 66.00 | | 1 036.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 042.00 | 970.00 | | 8 042.00 |
DL TOTAL (I) | 20 078.00 | 12 036.00 | | 20 078.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 283.00 | 375.00 | | 3 283.00 |
DX Trade payables and related accounts | 19 151.00 | 1 243.00 | | 19 151.00 |
DY Tax and social security liabilities | 3 634.00 | 458.00 | | 3 634.00 |
EC TOTAL (IV) | 26 068.00 | 2 076.00 | | 26 068.00 |
EE Grand total (I to V) | 46 146.00 | 14 112.00 | | 46 146.00 |
EG Accrued income and payables due within one year | 26 068.00 | 2 076.00 | | 26 068.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 655.00 | | 103 655.00 | 103 655.00 |
FJ Net sales | 103 655.00 | | 103 655.00 | 103 655.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 499.00 | |
FR Total operating income (I) | | | 107 154.00 | |
FV Inventory change (raw materials and supplies) | | | 756.00 | |
FW Other purchases and external expenses | | | 78 263.00 | |
FX Taxes, duties, and similar payments | | | 2 188.00 | |
FY Salaries and Wages | | | 14 400.00 | |
FZ Social Security Contributions | | | 2 260.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 974.00 | |
GE Other Expenses | | | 178.00 | |
GF Total Operating Expenses (II) | | | 99 018.00 | |
GG - OPERATING RESULT (I - II) | | | 8 136.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 241.00 | | |
A2 TOTAL ASSETS | 2 031.00 | 3 526.00 | | 2 031.00 |
HE Exceptional expenses on management operations | 95.00 | 174.00 | | 95.00 |
HH Total exceptional expenses (VIII) | 95.00 | 174.00 | | 95.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -95.00 | -174.00 | | -95.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 154.00 | 50 610.00 | | 107 154.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 112.00 | 49 640.00 | | 99 112.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 042.00 | 970.00 | | 8 042.00 |
| |
| 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 | 8 279.00 | 902.00 | | 8 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 210.00 | |
I4 DECREASES Grand Total | | | 9 181.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 971.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 069.00 | 902.00 | | 8 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 210.00 | | | 210.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 927.00 | 974.00 | | 6 927.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 927.00 | 974.00 | | 6 927.00 |
| |
| 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 | 19 151.00 | 19 151.00 | | 19 151.00 |
8D Social Security and Other Social Organizations | 2 939.00 | 2 939.00 | | 2 939.00 |
UT Other financial assets | 210.00 | 210.00 | | 210.00 |
UX Other trade receivables | 7 457.00 | 7 457.00 | | 7 457.00 |
VB VAT | 1 432.00 | 1 432.00 | | 1 432.00 |
VI Group and Associates | 3 283.00 | 3 283.00 | | 3 283.00 |
VS Prepaid expenses | 161.00 | 161.00 | | 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 260.00 | 9 260.00 | | 9 260.00 |
VW VAT | 695.00 | 695.00 | | 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 068.00 | 26 068.00 | | 26 068.00 |
