| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 18.00 | |
AR Technical installations, industrial equipment and tools | | | 1 431.00 | |
BJ TOTAL (I) | | | 1 431.00 | |
BX Customers and related accounts | | | 2 581.00 | |
BZ Other receivables | | | 1 070.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 3 651.00 | |
CO Grand total (0 to V) | | | 5 082.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -11 184.00 | -13 293.00 | | -11 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 079.00 | 2 108.00 | | -9 079.00 |
DL TOTAL (I) | -11 879.00 | -2 799.00 | | -11 879.00 |
DU Loans and Debts from Credit Institutions (3) | 2 672.00 | 2 353.00 | | 2 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 543.00 | 1 750.00 | | 6 543.00 |
DX Trade payables and related accounts | 1 987.00 | 4 004.00 | | 1 987.00 |
DY Tax and social security liabilities | 5 759.00 | 1 696.00 | | 5 759.00 |
EC TOTAL (IV) | 16 961.00 | 9 804.00 | | 16 961.00 |
EE Grand total (I to V) | 5 082.00 | 7 004.00 | | 5 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 41 489.00 | |
FJ Net sales | | | 41 489.00 | |
FO Operating subsidies | | | 1 500.00 | |
FR Total operating income (I) | | | 42 989.00 | |
FU Purchases of raw materials and other supplies | | | 7 609.00 | |
FW Other purchases and external expenses | | | 17 029.00 | |
FX Taxes, duties, and similar payments | | | 566.00 | |
FY Salaries and Wages | | | 25 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 444.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 51 610.00 | |
GG - OPERATING RESULT (I - II) | | | -8 621.00 | |
GR Interest and similar expenses | | | 368.00 | |
GU Total financial expenses (VI) | | | 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -368.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 989.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 989.00 | 54 969.00 | | 42 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 068.00 | 52 861.00 | | 52 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 079.00 | 2 108.00 | | -9 079.00 |
| |
| 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 | 31 688.00 | | 505.00 | 31 688.00 |
I4 DECREASES Grand Total | | | 32 193.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 193.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 688.00 | | 505.00 | 31 688.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 30 318.00 | 444.00 | | 30 318.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 318.00 | 444.00 | | 30 318.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2 581.00 | 2 581.00 | | 2 581.00 |
