| |
| 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 | 67 264.00 | 67 264.00 | | 67 264.00 |
BJ TOTAL (I) | 67 264.00 | 67 264.00 | | 67 264.00 |
BX Customers and related accounts | 13 916.00 | | 13 916.00 | 13 916.00 |
BZ Other receivables | 7 206.00 | | 7 206.00 | 7 206.00 |
CF Cash and cash equivalents | 9 302.00 | | 9 302.00 | 9 302.00 |
CJ TOTAL (II) | 30 425.00 | | 30 425.00 | 30 425.00 |
CO Grand total (0 to V) | 97 689.00 | 67 264.00 | 30 425.00 | 97 689.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 5 791.00 | 6 204.00 | | 5 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31.00 | -412.00 | | 31.00 |
DL TOTAL (I) | 7 472.00 | 7 441.00 | | 7 472.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38.00 | 12 038.00 | | 38.00 |
DX Trade payables and related accounts | 20 595.00 | 13 308.00 | | 20 595.00 |
DY Tax and social security liabilities | 2 319.00 | 3 217.00 | | 2 319.00 |
EC TOTAL (IV) | 22 952.00 | 28 563.00 | | 22 952.00 |
EE Grand total (I to V) | 30 425.00 | 36 004.00 | | 30 425.00 |
EG Accrued income and payables due within one year | 22 952.00 | 28 563.00 | | 22 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 625.00 | | 31 625.00 | 31 625.00 |
FJ Net sales | 31 625.00 | | 31 625.00 | 31 625.00 |
FR Total operating income (I) | | | 31 625.00 | |
FW Other purchases and external expenses | | | 31 149.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 594.00 | |
GG - OPERATING RESULT (I - II) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 625.00 | 20 012.00 | | 31 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 594.00 | 20 424.00 | | 31 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31.00 | -412.00 | | 31.00 |
| |
| 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 | 67 264.00 | | | 67 264.00 |
I4 DECREASES Grand Total | | | 67 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 67 264.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 264.00 | | | 67 264.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 264.00 | | | 67 264.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 264.00 | | | 67 264.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 38.00 | 38.00 | | 38.00 |
8B Suppliers and Related Accounts | 20 595.00 | 20 595.00 | | 20 595.00 |
UX Other trade receivables | 13 916.00 | 13 916.00 | | 13 916.00 |
VB VAT | 4 206.00 | 4 206.00 | | 4 206.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 122.00 | 21 122.00 | | 21 122.00 |
VW VAT | 2 319.00 | 2 319.00 | | 2 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 952.00 | 22 952.00 | | 22 952.00 |
