| |
| 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 | 45 949.00 | 34 982.00 | 10 967.00 | 45 949.00 |
BJ TOTAL (I) | 45 949.00 | 34 982.00 | 10 967.00 | 45 949.00 |
BZ Other receivables | 3 396.00 | | 3 396.00 | 3 396.00 |
CD Marketable securities | 4 259.00 | | 4 259.00 | 4 259.00 |
CF Cash and cash equivalents | 9 700.00 | | 9 700.00 | 9 700.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 17 355.00 | | 17 355.00 | 17 355.00 |
CO Grand total (0 to V) | 63 304.00 | 34 982.00 | 28 322.00 | 63 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 400.00 | 2 400.00 | | 2 400.00 |
DD Legal reserve (1) | 240.00 | 240.00 | | 240.00 |
DH Retained earnings | 19 057.00 | 15 003.00 | | 19 057.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 177.00 | 4 054.00 | | 5 177.00 |
DL TOTAL (I) | 26 874.00 | 21 697.00 | | 26 874.00 |
DP Provisions for Risks | 1.00 | | | 1.00 |
DT Other Bond Issues | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | | 16 508.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 173.00 | 156.00 | | 173.00 |
DX Trade payables and related accounts | 366.00 | 360.00 | | 366.00 |
DY Tax and social security liabilities | 909.00 | 711.00 | | 909.00 |
EC TOTAL (IV) | 1 448.00 | 17 735.00 | | 1 448.00 |
EE Grand total (I to V) | 28 322.00 | 39 432.00 | | 28 322.00 |
EG Accrued income and payables due within one year | 1 448.00 | 17 735.00 | | 1 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 10 201.00 | |
FJ Net sales | | | 10 201.00 | |
FR Total operating income (I) | | | 10 201.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 244.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 615.00 | |
GF Total Operating Expenses (II) | | | 4 045.00 | |
GG - OPERATING RESULT (I - II) | | | 6 156.00 | |
GL Other interest and similar income | | | 59.00 | |
GP Total financial income (V) | | | 59.00 | |
GR Interest and similar expenses | | | 129.00 | |
GU Total financial expenses (VI) | | | 129.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 909.00 | 711.00 | | 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 260.00 | 10 489.00 | | 10 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 083.00 | 6 436.00 | | 5 083.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 177.00 | 4 054.00 | | 5 177.00 |
| |
| 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 | 45 949.00 | | | 45 949.00 |
I4 DECREASES Grand Total | | | 45 949.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 949.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 949.00 | | | 45 949.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 367.00 | 2 615.00 | | 32 367.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 367.00 | 2 615.00 | | 32 367.00 |
| |
| 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 | 366.00 | 366.00 | | 366.00 |
8E Income Taxes | 909.00 | 909.00 | | 909.00 |
UP Loans | | | 5.00 | |
VB VAT | 133.00 | 133.00 | | 133.00 |
VI Group and Associates | 173.00 | 173.00 | | 173.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 263.00 | 3 263.00 | | 3 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 396.00 | 3 396.00 | | 3 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 448.00 | 1 448.00 | | 1 448.00 |
