| |
| 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 | 2 844.00 | 1 504.00 | 1 340.00 | 2 844.00 |
AT Other tangible assets | 1 211.00 | 144.00 | 1 067.00 | 1 211.00 |
BJ TOTAL (I) | 4 055.00 | 1 648.00 | 2 407.00 | 4 055.00 |
BN Goods in progress | 595.00 | | 595.00 | 595.00 |
BT Goods | 487.00 | | 487.00 | 487.00 |
BX Customers and related accounts | 7 285.00 | | 7 285.00 | 7 285.00 |
BZ Other receivables | 1 725.00 | | 1 725.00 | 1 725.00 |
CF Cash and cash equivalents | 10 277.00 | | 10 277.00 | 10 277.00 |
CJ TOTAL (II) | 20 368.00 | | 20 368.00 | 20 368.00 |
CO Grand total (0 to V) | 24 423.00 | 1 648.00 | 22 775.00 | 24 423.00 |
CX Development or Research and Development Expenses | | | -5.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 11 723.00 | 16 997.00 | | 11 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 575.00 | -5 273.00 | | -6 575.00 |
DL TOTAL (I) | 7 349.00 | 13 923.00 | | 7 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 670.00 | 282.00 | | 670.00 |
DX Trade payables and related accounts | 5 208.00 | 3 636.00 | | 5 208.00 |
DY Tax and social security liabilities | 8 903.00 | 871.00 | | 8 903.00 |
EA Other liabilities | 645.00 | | | 645.00 |
EC TOTAL (IV) | 15 426.00 | 4 789.00 | | 15 426.00 |
EE Grand total (I to V) | 22 775.00 | 18 712.00 | | 22 775.00 |
EI Including equity loans | 670.00 | | | 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 396.00 | | 76 396.00 | 76 396.00 |
FJ Net sales | 76 396.00 | | 76 396.00 | 76 396.00 |
FM Inventory production | | | 225.00 | |
FO Operating subsidies | | | 4 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 81 121.00 | |
FT Inventory change (goods) | | | -487.00 | |
FW Other purchases and external expenses | | | 49 334.00 | |
FX Taxes, duties, and similar payments | | | 3 168.00 | |
FY Salaries and Wages | | | 24 958.00 | |
FZ Social Security Contributions | | | 9 680.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 924.00 | |
GF Total Operating Expenses (II) | | | 87 577.00 | |
GG - OPERATING RESULT (I - II) | | | -6 455.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HG Exceptional depreciation and provisions | 39.00 | 648.00 | | 39.00 |
HH Total exceptional expenses (VIII) | 119.00 | 648.00 | | 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -119.00 | -648.00 | | -119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 121.00 | 65 313.00 | | 81 121.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 696.00 | 70 586.00 | | 87 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 575.00 | -5 273.00 | | -6 575.00 |
| |
| 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 | 11 059.00 | | 1 211.00 | 11 059.00 |
I4 DECREASES Grand Total | | 8 215.00 | 4 055.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 215.00 | 4 055.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 059.00 | | 1 211.00 | 11 059.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 900.00 | 963.00 | 8 215.00 | 8 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 900.00 | 963.00 | 8 215.00 | 8 900.00 |
| |
| 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 | 5 208.00 | 5 208.00 | | 5 208.00 |
8D Social Security and Other Social Organizations | 7 223.00 | 7 223.00 | | 7 223.00 |
8K Other liabilities (including liabilities related to repo transactions) | 645.00 | 645.00 | | 645.00 |
UX Other trade receivables | 7 285.00 | 7 285.00 | | 7 285.00 |
VB VAT | 1 725.00 | 1 725.00 | | 1 725.00 |
VI Group and Associates | 670.00 | 670.00 | | 670.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 009.00 | 9 009.00 | | 9 009.00 |
VW VAT | 1 680.00 | 1 680.00 | | 1 680.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 426.00 | 15 426.00 | | 15 426.00 |
