| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 163.00 | | 163.00 | 163.00 |
CD Marketable securities | 29 711.00 | | 29 711.00 | 29 711.00 |
CF Cash and cash equivalents | 2 998.00 | | 2 998.00 | 2 998.00 |
CJ TOTAL (II) | 32 872.00 | | 32 872.00 | 32 872.00 |
CO Grand total (0 to V) | 32 872.00 | | 32 872.00 | 32 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 20 239.00 | 33 465.00 | | 20 239.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 910.00 | 4 021.00 | | 4 910.00 |
DL TOTAL (I) | 30 649.00 | 42 986.00 | | 30 649.00 |
DV Miscellaneous Loans and Financial Debts (4) | 350.00 | 356.00 | | 350.00 |
DW Advances and down payments received on current orders | 840.00 | 1 740.00 | | 840.00 |
DX Trade payables and related accounts | 867.00 | 710.00 | | 867.00 |
DY Tax and social security liabilities | 160.00 | 93.00 | | 160.00 |
EC TOTAL (IV) | 2 223.00 | 2 899.00 | | 2 223.00 |
EE Grand total (I to V) | 32 872.00 | 45 885.00 | | 32 872.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 9 600.00 | |
FJ Net sales | | | 9 600.00 | |
FR Total operating income (I) | | | 9 600.00 | |
FW Other purchases and external expenses | | | 3 741.00 | |
FX Taxes, duties, and similar payments | | | 126.00 | |
GF Total Operating Expenses (II) | | | 3 867.00 | |
GG - OPERATING RESULT (I - II) | | | 5 733.00 | |
GP Total financial income (V) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 777.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 867.00 | 710.00 | | 867.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 645.00 | 9 659.00 | | 9 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 735.00 | 5 638.00 | | 4 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 910.00 | 4 021.00 | | 4 910.00 |
| |
| 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 | 840.00 | 840.00 | | 840.00 |
8D Social Security and Other Social Organizations | 1 027.00 | 1 027.00 | | 1 027.00 |
8K Other liabilities (including liabilities related to repo transactions) | 356.00 | 356.00 | | 356.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 163.00 | 163.00 | | 163.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 163.00 | 163.00 | | 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 223.00 | 2 223.00 | | 2 223.00 |
