| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 793.00 | 2 793.00 | | 2 793.00 |
BH Other financial assets | 914.00 | | 914.00 | 914.00 |
BJ TOTAL (I) | 3 707.00 | 2 793.00 | 914.00 | 3 707.00 |
BX Customers and related accounts | 7 324.00 | 1 100.00 | 6 224.00 | 7 324.00 |
BZ Other receivables | 1 856.00 | | 1 856.00 | 1 856.00 |
CF Cash and cash equivalents | 7 710.00 | | 7 710.00 | 7 710.00 |
CJ TOTAL (II) | 16 891.00 | 1 100.00 | 15 791.00 | 16 891.00 |
CO Grand total (0 to V) | 20 599.00 | 3 893.00 | 16 705.00 | 20 599.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 190.00 | 190.00 | | 190.00 |
DH Retained earnings | -8 626.00 | -4 158.00 | | -8 626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 249.00 | -4 469.00 | | 2 249.00 |
DL TOTAL (I) | 1 311.00 | -937.00 | | 1 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 871.00 | 4 119.00 | | 4 871.00 |
DW Advances and down payments received on current orders | 3 967.00 | | | 3 967.00 |
DX Trade payables and related accounts | 3 620.00 | 3 660.00 | | 3 620.00 |
DY Tax and social security liabilities | 2 935.00 | 2 200.00 | | 2 935.00 |
EC TOTAL (IV) | 15 394.00 | 9 979.00 | | 15 394.00 |
EE Grand total (I to V) | 16 705.00 | 9 041.00 | | 16 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 677.00 | | 6 677.00 | 6 677.00 |
FJ Net sales | 6 677.00 | | 6 677.00 | 6 677.00 |
FR Total operating income (I) | | | 6 677.00 | |
FW Other purchases and external expenses | | | 2 859.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 292.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 4 428.00 | |
GG - OPERATING RESULT (I - II) | | | 2 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 677.00 | 6 743.00 | | 6 677.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 428.00 | 11 212.00 | | 4 428.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 249.00 | -4 469.00 | | 2 249.00 |
| |
| 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 | 3 707.00 | | | 3 707.00 |
I3 DECREASES Total Financial Fixed Assets | | | 914.00 | |
I4 DECREASES Grand Total | | | 3 707.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 793.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 793.00 | | | 2 793.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 914.00 | | | 914.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 100.00 | | | 1 100.00 |
7B Total provisions for depreciation | 1 100.00 | | | 1 100.00 |
7C Grand total | 1 100.00 | | | 1 100.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4 872.00 | 4 872.00 | | 4 872.00 |
8B Suppliers and Related Accounts | 3 620.00 | 3 620.00 | | 3 620.00 |
8D Social Security and Other Social Organizations | 2 936.00 | 2 936.00 | | 2 936.00 |
UT Other financial assets | 914.00 | | 914.00 | 914.00 |
VS Prepaid expenses | 9 181.00 | 9 181.00 | | 9 181.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 095.00 | 9 181.00 | 914.00 | 10 095.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 427.00 | 11 427.00 | | 11 427.00 |
