| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 979.00 | 979.00 | | 979.00 |
BJ TOTAL (I) | 994.00 | 979.00 | 15.00 | 994.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 53 228.00 | | 53 228.00 | 53 228.00 |
CJ TOTAL (II) | 53 468.00 | | 53 468.00 | 53 468.00 |
CO Grand total (0 to V) | 54 462.00 | 979.00 | 53 483.00 | 54 462.00 |
CS Evaluated investments - equity method | 15.00 | | 15.00 | 15.00 |
| |
| 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 |
DG Other reserves | 24 782.00 | 23 145.00 | | 24 782.00 |
DH Retained earnings | | 7 974.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 249.00 | -6 337.00 | | 9 249.00 |
DL TOTAL (I) | 35 681.00 | 26 432.00 | | 35 681.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 888.00 | 7 685.00 | | 10 888.00 |
DX Trade payables and related accounts | 1 680.00 | 1 560.00 | | 1 680.00 |
DY Tax and social security liabilities | 5 234.00 | | | 5 234.00 |
EC TOTAL (IV) | 17 802.00 | 9 245.00 | | 17 802.00 |
EE Grand total (I to V) | 53 483.00 | 35 677.00 | | 53 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 34 934.00 | |
FJ Net sales | | | 34 934.00 | |
FQ Other income | | | 838.00 | |
FR Total operating income (I) | | | 35 773.00 | |
FU Purchases of raw materials and other supplies | | | 6.00 | |
FW Other purchases and external expenses | | | 25 906.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GB Operating Expenses - Provisions | | | 81.00 | |
GE Other Expenses | | | 461.00 | |
GF Total Operating Expenses (II) | | | 26 524.00 | |
GG - OPERATING RESULT (I - II) | | | 9 249.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 773.00 | 17 328.00 | | 35 773.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 524.00 | 23 665.00 | | 26 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 249.00 | -6 337.00 | | 9 249.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 898.00 | 81.00 | | 898.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 898.00 | 81.00 | | 898.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 240.00 | 240.00 | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240.00 | 240.00 | | 240.00 |
