| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 696.00 | 8 880.00 | 3 815.00 | 12 696.00 |
BH Other financial assets | 1 529.00 | | 1 529.00 | 1 529.00 |
BJ TOTAL (I) | 14 225.00 | 8 880.00 | 5 345.00 | 14 225.00 |
BT Goods | 1 004.00 | | 1 004.00 | 1 004.00 |
BV Advances and down payments on orders | 350.00 | | 350.00 | 350.00 |
BZ Other receivables | 1 027.00 | | 1 027.00 | 1 027.00 |
CF Cash and cash equivalents | 22 069.00 | | 22 069.00 | 22 069.00 |
CH Prepaid expenses | 170.00 | | 170.00 | 170.00 |
CJ TOTAL (II) | 24 621.00 | | 24 621.00 | 24 621.00 |
CO Grand total (0 to V) | 38 847.00 | 8 880.00 | 29 967.00 | 38 847.00 |
| |
| 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 | 2 201.00 | 2 201.00 | | 2 201.00 |
DH Retained earnings | 866.00 | -1 688.00 | | 866.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 185.00 | 2 555.00 | | 10 185.00 |
DL TOTAL (I) | 14 354.00 | 4 168.00 | | 14 354.00 |
DU Loans and Debts from Credit Institutions (3) | 7 691.00 | 11 000.00 | | 7 691.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 243.00 | 5 107.00 | | 1 243.00 |
DX Trade payables and related accounts | 3 558.00 | 4 097.00 | | 3 558.00 |
DY Tax and social security liabilities | 3 144.00 | 1 991.00 | | 3 144.00 |
EC TOTAL (IV) | 15 638.00 | 22 196.00 | | 15 638.00 |
EE Grand total (I to V) | 29 992.00 | 26 364.00 | | 29 992.00 |
EI Including equity loans | 1 243.00 | | | 1 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 28 051.00 | |
FD Production sold - goods | | | 3.00 | |
FG Production sold - services | | | 36.00 | |
FJ Net sales | | | 28 091.00 | |
FO Operating subsidies | | | 36 783.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 64 889.00 | |
FS Purchases of goods (including customs duties) | | | 7 190.00 | |
FT Inventory change (goods) | | | -265.00 | |
FU Purchases of raw materials and other supplies | | | 4 648.00 | |
FW Other purchases and external expenses | | | 16 626.00 | |
FX Taxes, duties, and similar payments | | | 622.00 | |
FY Salaries and Wages | | | 10 605.00 | |
FZ Social Security Contributions | | | 3 053.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 257.00 | |
GE Other Expenses | | | 6 807.00 | |
GF Total Operating Expenses (II) | | | 50 545.00 | |
GG - OPERATING RESULT (I - II) | | | 14 344.00 | |
GR Interest and similar expenses | | | 133.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | 133.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -133.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 024.00 | | | 4 024.00 |
HH Total exceptional expenses (VIII) | 4 024.00 | | | 4 024.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 024.00 | | | -4 024.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 889.00 | 52 697.00 | | 64 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 703.00 | 50 142.00 | | 54 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 185.00 | 2 555.00 | | 10 185.00 |
| |
| 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 | 14 225.00 | | | 14 225.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 529.00 | |
I4 DECREASES Grand Total | | | 14 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 696.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 696.00 | | | 12 696.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 529.00 | | | 1 529.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 636.00 | 1 257.00 | 13.00 | 7 636.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 636.00 | 1 257.00 | 13.00 | 7 636.00 |
