| |
| 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 | 3 020.00 | 2 147.00 | 873.00 | 3 020.00 |
AT Other tangible assets | 19 500.00 | 4 549.00 | 14 951.00 | 19 500.00 |
BJ TOTAL (I) | 22 520.00 | 6 696.00 | 15 824.00 | 22 520.00 |
BL Raw materials, supplies | 970.00 | | 970.00 | 970.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 1 034.00 | | 1 034.00 | 1 034.00 |
BZ Other receivables | 2 298.00 | | 2 298.00 | 2 298.00 |
CF Cash and cash equivalents | 9 234.00 | | 9 234.00 | 9 234.00 |
CH Prepaid expenses | 799.00 | | 799.00 | 799.00 |
CJ TOTAL (II) | 14 335.00 | | 14 335.00 | 14 335.00 |
CO Grand total (0 to V) | 36 855.00 | 6 696.00 | 30 159.00 | 36 855.00 |
| |
| 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 |
DG Other reserves | 2 818.00 | 2 818.00 | | 2 818.00 |
DH Retained earnings | -3 121.00 | | | -3 121.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 578.00 | -3 121.00 | | 11 578.00 |
DL TOTAL (I) | 13 475.00 | 1 897.00 | | 13 475.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 000.00 | 17 770.00 | | 8 000.00 |
DW Advances and down payments received on current orders | | 3 800.00 | | |
DX Trade payables and related accounts | 4 387.00 | 4 367.00 | | 4 387.00 |
DY Tax and social security liabilities | 4 298.00 | 4 058.00 | | 4 298.00 |
EC TOTAL (IV) | 16 684.00 | 29 995.00 | | 16 684.00 |
EE Grand total (I to V) | 30 159.00 | 31 891.00 | | 30 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 107 080.00 | |
FJ Net sales | | | 107 080.00 | |
FM Inventory production | | | -2 300.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 104 780.00 | |
FU Purchases of raw materials and other supplies | | | 23 644.00 | |
FV Inventory change (raw materials and supplies) | | | 788.00 | |
FW Other purchases and external expenses | | | 55 470.00 | |
FX Taxes, duties, and similar payments | | | 886.00 | |
FY Salaries and Wages | | | 6 100.00 | |
FZ Social Security Contributions | | | 2 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 232.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 91 673.00 | |
GG - OPERATING RESULT (I - II) | | | 13 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 107.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 25.00 | 45.00 | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | -45.00 | | -25.00 |
HK Income tax | 1 505.00 | | | 1 505.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 780.00 | 61 886.00 | | 104 780.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 202.00 | 65 007.00 | | 93 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 578.00 | -3 121.00 | | 11 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 464.00 | 2 232.00 | | 4 464.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 464.00 | 2 232.00 | | 4 464.00 |
| |
| 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 | 4 387.00 | 4 387.00 | | 4 387.00 |
8D Social Security and Other Social Organizations | 4 297.00 | 4 297.00 | | 4 297.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 000.00 | 8 000.00 | | 8 000.00 |
VS Prepaid expenses | 4 131.00 | 4 131.00 | | 4 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 131.00 | 4 131.00 | | 4 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 684.00 | 16 684.00 | | 16 684.00 |
