| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AR Technical installations, industrial equipment and tools | 548.00 | 533.00 | 15.00 | 548.00 |
AT Other tangible assets | 1 032.00 | 679.00 | 353.00 | 1 032.00 |
BH Other financial assets | 496.00 | | 496.00 | 496.00 |
BJ TOTAL (I) | 17 078.00 | 1 213.00 | 15 864.00 | 17 078.00 |
BL Raw materials, supplies | 647.00 | | 647.00 | 647.00 |
BT Goods | 1 066.00 | | 1 066.00 | 1 066.00 |
BV Advances and down payments on orders | 699.00 | | 699.00 | 699.00 |
BZ Other receivables | 145.00 | | 145.00 | 145.00 |
CF Cash and cash equivalents | 5 424.00 | | 5 424.00 | 5 424.00 |
CH Prepaid expenses | 239.00 | | 239.00 | 239.00 |
CJ TOTAL (II) | 8 222.00 | | 8 222.00 | 8 222.00 |
CO Grand total (0 to V) | 25 300.00 | 1 213.00 | 24 086.00 | 25 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 3 588.00 | 8 633.00 | | 3 588.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 452.00 | -5 045.00 | | 1 452.00 |
DL TOTAL (I) | 6 040.00 | 4 588.00 | | 6 040.00 |
DU Loans and Debts from Credit Institutions (3) | 13 712.00 | 16 944.00 | | 13 712.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74.00 | 110.00 | | 74.00 |
DX Trade payables and related accounts | 745.00 | 538.00 | | 745.00 |
DY Tax and social security liabilities | 3 514.00 | 7 928.00 | | 3 514.00 |
EC TOTAL (IV) | 18 046.00 | 25 521.00 | | 18 046.00 |
EE Grand total (I to V) | 24 086.00 | 30 109.00 | | 24 086.00 |
EG Accrued income and payables due within one year | 7 617.00 | 3 235.00 | | 7 617.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 818.00 | | 5 818.00 | 5 818.00 |
FG Production sold - services | 57 542.00 | | 57 542.00 | 57 542.00 |
FJ Net sales | 63 361.00 | | 63 361.00 | 63 361.00 |
FR Total operating income (I) | | | 63 361.00 | |
FS Purchases of goods (including customs duties) | | | 3 245.00 | |
FT Inventory change (goods) | | | -38.00 | |
FU Purchases of raw materials and other supplies | | | 2 599.00 | |
FV Inventory change (raw materials and supplies) | | | 258.00 | |
FW Other purchases and external expenses | | | 19 425.00 | |
FX Taxes, duties, and similar payments | | | -443.00 | |
FY Salaries and Wages | | | 35 521.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 527.00 | |
GE Other Expenses | | | 265.00 | |
GF Total Operating Expenses (II) | | | 61 362.00 | |
GG - OPERATING RESULT (I - II) | | | 1 999.00 | |
GR Interest and similar expenses | | | 547.00 | |
GU Total financial expenses (VI) | | | 547.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -547.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 14 163.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 361.00 | 63 955.00 | | 63 361.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 909.00 | 69 000.00 | | 61 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 452.00 | -5 045.00 | | 1 452.00 |
| |
| 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 | 17 078.00 | | | 17 078.00 |
I3 DECREASES Total Financial Fixed Assets | | | 496.00 | |
I4 DECREASES Grand Total | | | 17 078.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 581.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 581.00 | | | 1 581.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 496.00 | | | 496.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 686.00 | 527.00 | | 686.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 686.00 | 527.00 | | 686.00 |
| |
| 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 | 745.00 | 745.00 | | 745.00 |
8C Staff and Related Accounts | 1 335.00 | 1 335.00 | | 1 335.00 |
UT Other financial assets | 496.00 | | 496.00 | 496.00 |
VB VAT | 145.00 | 145.00 | | 145.00 |
VH Loans with a maturity of more than one year at origin | 13 712.00 | 3 283.00 | 10 428.00 | 13 712.00 |
VI Group and Associates | 74.00 | 74.00 | | 74.00 |
VK Loans repaid during the year | 3 231.00 | | | 3 231.00 |
VQ Other Taxes, Duties, and Similar Debts | 740.00 | 740.00 | | 740.00 |
VS Prepaid expenses | 239.00 | 239.00 | | 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 880.00 | 384.00 | 496.00 | 880.00 |
VW VAT | 1 439.00 | 1 439.00 | | 1 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 046.00 | 7 617.00 | 10 428.00 | 18 046.00 |
