| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 500.00 | 2 500.00 | | 2 500.00 |
AR Technical installations, industrial equipment and tools | 9 172.00 | 8 124.00 | 1 049.00 | 9 172.00 |
AT Other tangible assets | 3 652.00 | 2 343.00 | 1 309.00 | 3 652.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 17 824.00 | 12 967.00 | 4 854.00 | 17 824.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 5 364.00 | | 5 364.00 | 5 364.00 |
CF Cash and cash equivalents | 11 049.00 | | 11 049.00 | 11 049.00 |
CJ TOTAL (II) | 16 414.00 | | 16 414.00 | 16 414.00 |
CO Grand total (0 to V) | 34 238.00 | 12 967.00 | 21 271.00 | 34 238.00 |
CS Evaluated investments - equity method | 2 500.00 | | 2 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 5 545.00 | 2 823.00 | | 5 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 004.00 | 2 722.00 | | 5 004.00 |
DL TOTAL (I) | 11 649.00 | 6 646.00 | | 11 649.00 |
DU Loans and Debts from Credit Institutions (3) | 5 943.00 | 12 291.00 | | 5 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 850.00 | 1 850.00 | | 1 850.00 |
DW Advances and down payments received on current orders | | 3 659.00 | | |
DX Trade payables and related accounts | 1 360.00 | 1 605.00 | | 1 360.00 |
DY Tax and social security liabilities | 469.00 | 477.00 | | 469.00 |
DZ Fixed asset liabilities and related accounts | | 500.00 | | |
EC TOTAL (IV) | 9 622.00 | 20 382.00 | | 9 622.00 |
EE Grand total (I to V) | 21 271.00 | 27 027.00 | | 21 271.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 1 300.00 | |
FJ Net sales | | | 1 300.00 | |
FO Operating subsidies | | | 12 329.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 13 629.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 8 165.00 | |
FX Taxes, duties, and similar payments | | | 432.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 437.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 034.00 | |
GG - OPERATING RESULT (I - II) | | | 2 595.00 | |
GU Total financial expenses (VI) | | | 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -338.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 3 558.00 | 16 065.00 | | 3 558.00 |
HH Total exceptional expenses (VIII) | 511.00 | 11 541.00 | | 511.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 046.00 | 4 524.00 | | 3 046.00 |
HK Income tax | 300.00 | | | 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 187.00 | 32 588.00 | | 17 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 183.00 | 29 866.00 | | 12 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 004.00 | 2 722.00 | | 5 004.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 16 866.00 | 2 436.00 | 6 337.00 | 16 866.00 |
PE DEPRECIATION Total including other intangible assets | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 366.00 | 2 436.00 | 6 337.00 | 14 366.00 |
| |
| 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 | 1 360.00 | 1 360.00 | | 1 360.00 |
8D Social Security and Other Social Organizations | 469.00 | 469.00 | | 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 850.00 | 1 850.00 | | 1 850.00 |
VG Loans with a maturity of up to one year at origin | 5 943.00 | 5 943.00 | | 5 943.00 |
VS Prepaid expenses | 5 365.00 | 5 365.00 | | 5 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 365.00 | 5 365.00 | | 5 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 622.00 | 9 622.00 | | 9 622.00 |
