| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 602.00 | 5 163.00 | 9 439.00 | 14 602.00 |
BH Other financial assets | 731.00 | | 731.00 | 731.00 |
BJ TOTAL (I) | 15 333.00 | 5 163.00 | 10 170.00 | 15 333.00 |
BL Raw materials, supplies | 787.00 | | 787.00 | 787.00 |
BZ Other receivables | 2 556.00 | | 2 556.00 | 2 556.00 |
CF Cash and cash equivalents | 1 619.00 | | 1 619.00 | 1 619.00 |
CJ TOTAL (II) | 4 962.00 | | 4 962.00 | 4 962.00 |
CO Grand total (0 to V) | 20 295.00 | 5 163.00 | 15 132.00 | 20 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 261.00 | 261.00 | | 261.00 |
DH Retained earnings | 6 879.00 | 6 198.00 | | 6 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 227.00 | 682.00 | | 227.00 |
DL TOTAL (I) | 7 467.00 | 7 240.00 | | 7 467.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 581.00 | 2 581.00 | | 2 581.00 |
DX Trade payables and related accounts | 826.00 | 756.00 | | 826.00 |
DY Tax and social security liabilities | 4 244.00 | 5 186.00 | | 4 244.00 |
EC TOTAL (IV) | 7 665.00 | 8 523.00 | | 7 665.00 |
EE Grand total (I to V) | 15 132.00 | 15 764.00 | | 15 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 407.00 | | 35 407.00 | 35 407.00 |
FJ Net sales | 35 407.00 | | 35 407.00 | 35 407.00 |
FO Operating subsidies | | | 19 425.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 54 832.00 | |
FU Purchases of raw materials and other supplies | | | 10 917.00 | |
FV Inventory change (raw materials and supplies) | | | -155.00 | |
FW Other purchases and external expenses | | | 20 015.00 | |
FX Taxes, duties, and similar payments | | | 2 066.00 | |
FY Salaries and Wages | | | 17 487.00 | |
FZ Social Security Contributions | | | 2 516.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 758.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 54 606.00 | |
GG - OPERATING RESULT (I - II) | | | 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 000.00 | | |
HD Total exceptional income (VII) | | 5 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 832.00 | 56 987.00 | | 54 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 606.00 | 56 306.00 | | 54 606.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 227.00 | 682.00 | | 227.00 |
| |
| 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 | 12 862.00 | | 4 171.00 | 12 862.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 700.00 | 731.00 | |
I4 DECREASES Grand Total | | 1 700.00 | 15 333.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 602.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 260.00 | | 2 342.00 | 12 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 602.00 | | 1 829.00 | 602.00 |
| |
| 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 | 826.00 | 826.00 | | 826.00 |
8C Staff and Related Accounts | 2 325.00 | 2 325.00 | | 2 325.00 |
8D Social Security and Other Social Organizations | 323.00 | 323.00 | | 323.00 |
UT Other financial assets | 731.00 | | 731.00 | 731.00 |
VB VAT | 2 212.00 | 2 212.00 | | 2 212.00 |
VH Loans with a maturity of more than one year at origin | 13.00 | | 13.00 | 13.00 |
VI Group and Associates | 2 581.00 | 2 581.00 | | 2 581.00 |
VM Income taxes | 344.00 | 344.00 | | 344.00 |
VQ Other Taxes, Duties, and Similar Debts | 235.00 | 235.00 | | 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 287.00 | 2 556.00 | 731.00 | 3 287.00 |
VW VAT | 1 361.00 | 1 361.00 | | 1 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 665.00 | 7 652.00 | 13.00 | 7 665.00 |
