| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 799.00 | 799.00 | | 799.00 |
AR Technical installations, industrial equipment and tools | 2 710.00 | 2 710.00 | | 2 710.00 |
AT Other tangible assets | 8 798.00 | 4 690.00 | 4 108.00 | 8 798.00 |
BJ TOTAL (I) | 12 307.00 | 8 199.00 | 4 108.00 | 12 307.00 |
BL Raw materials, supplies | 502.00 | | 502.00 | 502.00 |
BX Customers and related accounts | 21 759.00 | | 21 759.00 | 21 759.00 |
BZ Other receivables | 4 602.00 | | 4 602.00 | 4 602.00 |
CF Cash and cash equivalents | 23 302.00 | | 23 302.00 | 23 302.00 |
CH Prepaid expenses | 369.00 | | 369.00 | 369.00 |
CJ TOTAL (II) | 50 535.00 | | 50 535.00 | 50 535.00 |
CO Grand total (0 to V) | 62 841.00 | 8 199.00 | 54 643.00 | 62 841.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 34 785.00 | 34 579.00 | | 34 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 800.00 | 206.00 | | 4 800.00 |
DL TOTAL (I) | 41 785.00 | 36 985.00 | | 41 785.00 |
DU Loans and Debts from Credit Institutions (3) | 1 505.00 | 3 502.00 | | 1 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 98.00 | | |
DX Trade payables and related accounts | 1 217.00 | 3 257.00 | | 1 217.00 |
DY Tax and social security liabilities | 10 135.00 | 12 470.00 | | 10 135.00 |
EC TOTAL (IV) | 12 857.00 | 19 327.00 | | 12 857.00 |
EE Grand total (I to V) | 54 643.00 | 56 312.00 | | 54 643.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 995.00 | | 81 995.00 | 81 995.00 |
FJ Net sales | 81 995.00 | | 81 995.00 | 81 995.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 465.00 | |
FR Total operating income (I) | | | 83 960.00 | |
FU Purchases of raw materials and other supplies | | | 10 709.00 | |
FV Inventory change (raw materials and supplies) | | | 96.00 | |
FW Other purchases and external expenses | | | 21 209.00 | |
FX Taxes, duties, and similar payments | | | 512.00 | |
FY Salaries and Wages | | | 45 083.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 196.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 4 986.00 | |
GF Total Operating Expenses (II) | | | 84 792.00 | |
GG - OPERATING RESULT (I - II) | | | -832.00 | |
GR Interest and similar expenses | | | 30.00 | |
GU Total financial expenses (VI) | | | 30.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -30.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -862.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 646.00 | | | 7 646.00 |
HB Exceptional income from capital transactions | | 1 200.00 | | |
HD Total exceptional income (VII) | 7 646.00 | 1 200.00 | | 7 646.00 |
HE Exceptional expenses on management operations | 966.00 | 37.00 | | 966.00 |
HH Total exceptional expenses (VIII) | 966.00 | 37.00 | | 966.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 680.00 | 1 163.00 | | 6 680.00 |
HK Income tax | 1 018.00 | 43.00 | | 1 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 606.00 | 78 851.00 | | 91 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 86 806.00 | 78 645.00 | | 86 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 800.00 | 206.00 | | 4 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 003.00 | 2 196.00 | | 6 003.00 |
PE DEPRECIATION Total including other intangible assets | 799.00 | | | 799.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 204.00 | 2 196.00 | | 5 204.00 |
| |
| 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 | 1 217.00 | 1 217.00 | | 1 217.00 |
8D Social Security and Other Social Organizations | 10 135.00 | 10 135.00 | | 10 135.00 |
VG Loans with a maturity of up to one year at origin | 1 505.00 | 1 505.00 | | 1 505.00 |
VS Prepaid expenses | 26 730.00 | 26 730.00 | | 26 730.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 730.00 | 26 730.00 | | 26 730.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 857.00 | 12 857.00 | | 12 857.00 |
