| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 142.00 | 2 142.00 | | 2 142.00 |
AT Other tangible assets | 2 223.00 | 2 223.00 | | 2 223.00 |
BJ TOTAL (I) | 4 365.00 | 4 365.00 | | 4 365.00 |
BR Intermediate and finished products | 20 040.00 | 14 439.00 | 5 601.00 | 20 040.00 |
BX Customers and related accounts | 3 464.00 | | 3 464.00 | 3 464.00 |
BZ Other receivables | 44.00 | | 44.00 | 44.00 |
CF Cash and cash equivalents | 6 916.00 | | 6 916.00 | 6 916.00 |
CJ TOTAL (II) | 30 466.00 | 14 439.00 | 16 027.00 | 30 466.00 |
CO Grand total (0 to V) | 34 832.00 | 18 804.00 | 16 027.00 | 34 832.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 244.00 | 15 244.00 | | 15 244.00 |
DD Legal reserve (1) | 914.00 | 914.00 | | 914.00 |
DH Retained earnings | -8 242.00 | -7 524.00 | | -8 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 116.00 | -718.00 | | 6 116.00 |
DL TOTAL (I) | 14 033.00 | 7 916.00 | | 14 033.00 |
DX Trade payables and related accounts | 1 392.00 | 1 320.00 | | 1 392.00 |
DY Tax and social security liabilities | 602.00 | 366.00 | | 602.00 |
EC TOTAL (IV) | 1 994.00 | 1 686.00 | | 1 994.00 |
EE Grand total (I to V) | 16 027.00 | 9 602.00 | | 16 027.00 |
EG Accrued income and payables due within one year | | 1 686.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 184.00 | |
FG Production sold - services | | | 10 474.00 | |
FJ Net sales | | | 10 658.00 | |
FM Inventory production | | | -44.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 474.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 088.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 286.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
FY Salaries and Wages | | | 1 800.00 | |
FZ Social Security Contributions | | | 263.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 14 439.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 040.00 | |
GG - OPERATING RESULT (I - II) | | | 6 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 67.00 | | | 67.00 |
HD Total exceptional income (VII) | 67.00 | | | 67.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 67.00 | | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 156.00 | 21 928.00 | | 25 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 040.00 | 22 647.00 | | 19 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 116.00 | -718.00 | | 6 116.00 |
| |
| 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 | 4 366.00 | | | 4 366.00 |
I4 DECREASES Grand Total | | | 4 366.00 | |
IO DECREASES Total including other intangible assets | | | 2 143.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 143.00 | | | 2 143.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 223.00 | | | 2 223.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 366.00 | | | 4 366.00 |
PE DEPRECIATION Total including other intangible assets | 2 143.00 | | | 2 143.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 223.00 | | | 2 223.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 14 474.00 | | 35.00 | 14 474.00 |
7B Total provisions for depreciation | 14 474.00 | | 35.00 | 14 474.00 |
7C Grand total | 14 474.00 | | 35.00 | 14 474.00 |
| |
| 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 | 1 392.00 | 1 392.00 | | 1 392.00 |
8C Staff and Related Accounts | 198.00 | 198.00 | | 198.00 |
8D Social Security and Other Social Organizations | 405.00 | 405.00 | | 405.00 |
UX Other trade receivables | 3 465.00 | 3 465.00 | | 3 465.00 |
VB VAT | 45.00 | 45.00 | | 45.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 510.00 | 3 510.00 | | 3 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 995.00 | 1 995.00 | | 1 995.00 |
