| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 8 346.00 | 4 963.00 | 3 383.00 | 8 346.00 |
AT Other tangible assets | 50.00 | 50.00 | | 50.00 |
BJ TOTAL (I) | 8 397.00 | 5 013.00 | 3 383.00 | 8 397.00 |
BL Raw materials, supplies | 11 279.00 | | 11 279.00 | 11 279.00 |
BX Customers and related accounts | 2 457.00 | | 2 457.00 | 2 457.00 |
BZ Other receivables | 1 669.00 | | 1 669.00 | 1 669.00 |
CF Cash and cash equivalents | 17 150.00 | | 17 150.00 | 17 150.00 |
CH Prepaid expenses | 350.00 | | 350.00 | 350.00 |
CJ TOTAL (II) | 32 904.00 | | 32 904.00 | 32 904.00 |
CO Grand total (0 to V) | 41 301.00 | 5 013.00 | 36 287.00 | 41 301.00 |
| |
| 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) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 11 806.00 | 9 274.00 | | 11 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 769.00 | 2 532.00 | | 4 769.00 |
DL TOTAL (I) | 24 825.00 | 20 056.00 | | 24 825.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 330.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 426.00 | 4 563.00 | | 426.00 |
DW Advances and down payments received on current orders | | 3 000.00 | | |
DX Trade payables and related accounts | 6 767.00 | 4 726.00 | | 6 767.00 |
DY Tax and social security liabilities | 4 270.00 | 9 904.00 | | 4 270.00 |
EC TOTAL (IV) | 11 462.00 | 24 523.00 | | 11 462.00 |
EE Grand total (I to V) | 36 287.00 | 44 579.00 | | 36 287.00 |
EG Accrued income and payables due within one year | 11 462.00 | 21 523.00 | | 11 462.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 330.00 | | |
EI Including equity loans | 426.00 | | | 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 389.00 | | 131 389.00 | 131 389.00 |
FJ Net sales | 131 389.00 | | 131 389.00 | 131 389.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 294.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 131 684.00 | |
FU Purchases of raw materials and other supplies | | | 60 629.00 | |
FV Inventory change (raw materials and supplies) | | | -1 852.00 | |
FW Other purchases and external expenses | | | 32 475.00 | |
FX Taxes, duties, and similar payments | | | 4 008.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 10 355.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 273.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 124 888.00 | |
GG - OPERATING RESULT (I - II) | | | 6 796.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 987.00 | 293.00 | | 987.00 |
HH Total exceptional expenses (VIII) | 987.00 | 293.00 | | 987.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -987.00 | -293.00 | | -987.00 |
HK Income tax | 1 040.00 | 668.00 | | 1 040.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 684.00 | 97 096.00 | | 131 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 915.00 | 94 564.00 | | 126 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 769.00 | 2 532.00 | | 4 769.00 |
| |
| 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 | 7 122.00 | | 1 275.00 | 7 122.00 |
I4 DECREASES Grand Total | | | 8 397.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 397.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 122.00 | | 1 275.00 | 7 122.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 740.00 | 1 273.00 | | 3 740.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 740.00 | 1 273.00 | | 3 740.00 |
| |
| 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 | 6 767.00 | 6 767.00 | | 6 767.00 |
8D Social Security and Other Social Organizations | 2 822.00 | 2 822.00 | | 2 822.00 |
8E Income Taxes | 1 040.00 | 1 040.00 | | 1 040.00 |
UX Other trade receivables | 2 457.00 | | | 2 457.00 |
VB VAT | 1 545.00 | | | 1 545.00 |
VI Group and Associates | 426.00 | 426.00 | | 426.00 |
VP Miscellaneous | 125.00 | | | 125.00 |
VS Prepaid expenses | 350.00 | | | 350.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 475.00 | 4 475.00 | | 4 475.00 |
VW VAT | 408.00 | 408.00 | | 408.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 462.00 | 11 462.00 | | 11 462.00 |
