| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 364.00 | 775.00 | 589.00 | 1 364.00 |
AF Concessions, Patents and Similar Rights | 210.00 | 112.00 | 98.00 | 210.00 |
AT Other tangible assets | 1 574.00 | 567.00 | 1 007.00 | 1 574.00 |
BJ TOTAL (I) | 3 148.00 | 1 454.00 | 1 694.00 | 3 148.00 |
BT Goods | 5 974.00 | | 5 974.00 | 5 974.00 |
BX Customers and related accounts | 3 858.00 | | 3 858.00 | 3 858.00 |
BZ Other receivables | 2 140.00 | | 2 140.00 | 2 140.00 |
CF Cash and cash equivalents | 3 234.00 | | 3 234.00 | 3 234.00 |
CH Prepaid expenses | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 15 215.00 | | 15 215.00 | 15 215.00 |
CO Grand total (0 to V) | 18 363.00 | 1 454.00 | 16 909.00 | 18 363.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DH Retained earnings | 671.00 | 318.00 | | 671.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 307.00 | 403.00 | | 9 307.00 |
DL TOTAL (I) | 10 529.00 | 1 221.00 | | 10 529.00 |
DU Loans and Debts from Credit Institutions (3) | 4 319.00 | 393.00 | | 4 319.00 |
DV Miscellaneous Loans and Financial Debts (4) | 180.00 | 457.00 | | 180.00 |
DX Trade payables and related accounts | 1 478.00 | 3 589.00 | | 1 478.00 |
DY Tax and social security liabilities | 404.00 | 72.00 | | 404.00 |
EA Other liabilities | | 90.00 | | |
EC TOTAL (IV) | 6 381.00 | 4 601.00 | | 6 381.00 |
EE Grand total (I to V) | 16 909.00 | 5 822.00 | | 16 909.00 |
EI Including equity loans | 180.00 | | | 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 670.00 | | 8 670.00 | 8 670.00 |
FG Production sold - services | 5 425.00 | | 5 425.00 | 5 425.00 |
FJ Net sales | 14 095.00 | | 14 095.00 | 14 095.00 |
FO Operating subsidies | | | 13 415.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 27 511.00 | |
FT Inventory change (goods) | | | -4 820.00 | |
FU Purchases of raw materials and other supplies | | | 2 822.00 | |
FW Other purchases and external expenses | | | 18 860.00 | |
FX Taxes, duties, and similar payments | | | 404.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 821.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 089.00 | |
GG - OPERATING RESULT (I - II) | | | 9 422.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 749.00 | | |
HD Total exceptional income (VII) | | 749.00 | | |
HE Exceptional expenses on management operations | 80.00 | 25.00 | | 80.00 |
HH Total exceptional expenses (VIII) | 80.00 | 25.00 | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | 724.00 | | -80.00 |
HK Income tax | | 71.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 511.00 | 15 135.00 | | 27 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 203.00 | 14 732.00 | | 18 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 307.00 | 403.00 | | 9 307.00 |
| |
| 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 | 1 690.00 | | 1 458.00 | 1 690.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 364.00 | | | 1 364.00 |
I4 DECREASES Grand Total | | | 3 148.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 364.00 | |
IO DECREASES Total including other intangible assets | | | 210.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 574.00 | |
KD ACQUISITIONS Total including other intangible assets | 210.00 | | | 210.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 116.00 | | 1 458.00 | 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 633.00 | 821.00 | | 633.00 |
CY DEPRECIATION Start-up, development, or research expenses | 502.00 | 273.00 | | 502.00 |
PE DEPRECIATION Total including other intangible assets | 70.00 | 42.00 | | 70.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61.00 | 506.00 | | 61.00 |
| |
| 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 | 1 478.00 | 1 478.00 | | 1 478.00 |
UX Other trade receivables | 3 858.00 | 3 858.00 | | 3 858.00 |
VB VAT | 940.00 | 940.00 | | 940.00 |
VI Group and Associates | 180.00 | 180.00 | | 180.00 |
VQ Other Taxes, Duties, and Similar Debts | 404.00 | 404.00 | | 404.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
VS Prepaid expenses | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 008.00 | 6 008.00 | | 6 008.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 062.00 | 2 062.00 | | 2 062.00 |
