| |
| 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 | 2 008.00 | 56.00 | 1 952.00 | 2 008.00 |
AT Other tangible assets | 6 637.00 | 988.00 | 5 649.00 | 6 637.00 |
BH Other financial assets | 1 500.00 | | 1 500.00 | 1 500.00 |
BJ TOTAL (I) | 10 145.00 | 1 044.00 | 9 101.00 | 10 145.00 |
BL Raw materials, supplies | 346.00 | | 346.00 | 346.00 |
BV Advances and down payments on orders | 175.00 | | 175.00 | 175.00 |
BX Customers and related accounts | 15 525.00 | | 15 525.00 | 15 525.00 |
BZ Other receivables | 1 349.00 | | 1 349.00 | 1 349.00 |
CF Cash and cash equivalents | 8 463.00 | | 8 463.00 | 8 463.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 25 895.00 | | 25 895.00 | 25 895.00 |
CO Grand total (0 to V) | 36 040.00 | 1 044.00 | 34 996.00 | 36 040.00 |
CP Shares due in less than one year | 1 500.00 | | | 1 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 717.00 | | | 1 717.00 |
DL TOTAL (I) | 9 217.00 | | | 9 217.00 |
DU Loans and Debts from Credit Institutions (3) | 9 981.00 | | | 9 981.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 552.00 | | | 4 552.00 |
DX Trade payables and related accounts | 6 849.00 | | | 6 849.00 |
DY Tax and social security liabilities | 4 390.00 | | | 4 390.00 |
EA Other liabilities | 6.00 | | | 6.00 |
EC TOTAL (IV) | 25 779.00 | | | 25 779.00 |
EE Grand total (I to V) | 34 996.00 | | | 34 996.00 |
EG Accrued income and payables due within one year | 18 155.00 | | | 18 155.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 72 270.00 | | 72 270.00 | 72 270.00 |
FG Production sold - services | 8 607.00 | | 8 607.00 | 8 607.00 |
FJ Net sales | 80 877.00 | | 80 877.00 | 80 877.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 479.00 | |
FR Total operating income (I) | | | 86 357.00 | |
FU Purchases of raw materials and other supplies | | | 26 837.00 | |
FV Inventory change (raw materials and supplies) | | | -346.00 | |
FW Other purchases and external expenses | | | 40 344.00 | |
FX Taxes, duties, and similar payments | | | 785.00 | |
FY Salaries and Wages | | | 13 165.00 | |
FZ Social Security Contributions | | | 1 863.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 104.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 83 753.00 | |
GG - OPERATING RESULT (I - II) | | | 2 604.00 | |
GR Interest and similar expenses | | | 91.00 | |
GU Total financial expenses (VI) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 512.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 479.00 | | | 5 479.00 |
HE Exceptional expenses on management operations | 139.00 | | | 139.00 |
HF Exceptional expenses on capital transactions | 460.00 | | | 460.00 |
HH Total exceptional expenses (VIII) | 599.00 | | | 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -599.00 | | | -599.00 |
HK Income tax | 196.00 | | | 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 86 357.00 | | | 86 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 639.00 | | | 84 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 717.00 | | | 1 717.00 |
HP References: Equipment leasing | 8 060.00 | | | 8 060.00 |
| |
| 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 | | | 10 665.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 500.00 | |
I4 DECREASES Grand Total | | 520.00 | 10 145.00 | |
IY DECREASES Total Tangible Fixed Assets | | 520.00 | 8 645.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 9 164.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 104.00 | 60.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 104.00 | 60.00 | |
| |
| 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 | 6.00 | 6.00 | | 6.00 |
8B Suppliers and Related Accounts | 6 849.00 | 6 849.00 | | 6 849.00 |
8C Staff and Related Accounts | 1 686.00 | 1 686.00 | | 1 686.00 |
8D Social Security and Other Social Organizations | 1 710.00 | 1 710.00 | | 1 710.00 |
8E Income Taxes | 126.00 | 126.00 | | 126.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6.00 | 6.00 | | 6.00 |
UT Other financial assets | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 15 525.00 | | | 15 525.00 |
VB VAT | 672.00 | | | 672.00 |
VH Loans with a maturity of more than one year at origin | 9 981.00 | 2 358.00 | 7 624.00 | 9 981.00 |
VI Group and Associates | 4 547.00 | 4 547.00 | | 4 547.00 |
VJ Loans taken out during the year | 11 928.00 | | | 11 928.00 |
VK Loans repaid during the year | 1 947.00 | | | 1 947.00 |
VP Miscellaneous | 677.00 | | | 677.00 |
VQ Other Taxes, Duties, and Similar Debts | 785.00 | 785.00 | | 785.00 |
VS Prepaid expenses | 37.00 | | | 37.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 411.00 | 18 411.00 | | 18 411.00 |
VW VAT | 83.00 | 83.00 | | 83.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 779.00 | 18 155.00 | 7 624.00 | 25 779.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 453.00 | | | 453.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 630.00 | | | 7 630.00 |
ST Other accounts | 26 116.00 | | | 26 116.00 |
XQ Rental, rental and co-ownership charges | 6 598.00 | | | 6 598.00 |
YP Average staff number | 1.00 | | | 1.00 |
YW Business tax | 332.00 | | | 332.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 785.00 | | | 785.00 |
YY Amount of VAT collected | 8 412.00 | | | 8 412.00 |
YZ Total deductible VAT on goods and services | 10 080.00 | | | 10 080.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 344.00 | | | 40 344.00 |
