| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 052.00 | 3 052.00 | | 3 052.00 |
AR Technical installations, industrial equipment and tools | 21 135.00 | 21 029.00 | 107.00 | 21 135.00 |
AT Other tangible assets | 37 439.00 | 30 731.00 | 6 708.00 | 37 439.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 61 626.00 | 54 811.00 | 6 814.00 | 61 626.00 |
BN Goods in progress | 4 000.00 | | 4 000.00 | 4 000.00 |
BV Advances and down payments on orders | 1 487.00 | | 1 487.00 | 1 487.00 |
BX Customers and related accounts | 57 933.00 | | 57 933.00 | 57 933.00 |
BZ Other receivables | 22 425.00 | | 22 425.00 | 22 425.00 |
CF Cash and cash equivalents | 21 488.00 | | 21 488.00 | 21 488.00 |
CH Prepaid expenses | 2 335.00 | | 2 335.00 | 2 335.00 |
CJ TOTAL (II) | 109 668.00 | | 109 668.00 | 109 668.00 |
CO Grand total (0 to V) | 171 294.00 | 54 811.00 | 116 483.00 | 171 294.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | 54 544.00 | 48 617.00 | | 54 544.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 055.00 | 5 927.00 | | 6 055.00 |
DL TOTAL (I) | 69 069.00 | 63 014.00 | | 69 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 006.00 | 28 711.00 | | 1 006.00 |
DX Trade payables and related accounts | 12 325.00 | 12 245.00 | | 12 325.00 |
DY Tax and social security liabilities | 26 492.00 | 31 033.00 | | 26 492.00 |
EA Other liabilities | 7 590.00 | 25 538.00 | | 7 590.00 |
EC TOTAL (IV) | 47 413.00 | 97 526.00 | | 47 413.00 |
EE Grand total (I to V) | 116 483.00 | 160 540.00 | | 116 483.00 |
EI Including equity loans | 1 006.00 | | | 1 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 701 952.00 | | 701 952.00 | 701 952.00 |
FJ Net sales | 701 952.00 | | 701 952.00 | 701 952.00 |
FM Inventory production | | | 4 000.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 705 956.00 | |
FW Other purchases and external expenses | | | 598 919.00 | |
FX Taxes, duties, and similar payments | | | 1 228.00 | |
FY Salaries and Wages | | | 57 586.00 | |
FZ Social Security Contributions | | | 28 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 850.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 696 601.00 | |
GG - OPERATING RESULT (I - II) | | | 9 355.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 190.00 | 955.00 | | 2 190.00 |
HH Total exceptional expenses (VIII) | 2 190.00 | 955.00 | | 2 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 190.00 | -955.00 | | -2 190.00 |
HK Income tax | 1 110.00 | 1 024.00 | | 1 110.00 |
HL TOTAL REVENUE (I + III + V + VII) | 705 956.00 | 519 126.00 | | 705 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 699 901.00 | 513 199.00 | | 699 901.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 055.00 | 5 927.00 | | 6 055.00 |
HP References: Equipment leasing | 7 323.00 | 7 323.00 | | 7 323.00 |
| |
| 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 | 80 297.00 | | | 80 297.00 |
I4 DECREASES Grand Total | | | 61 626.00 | |
IO DECREASES Total including other intangible assets | | | 3 052.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 58 574.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 052.00 | | | 3 052.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 223.00 | | | 77 223.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 23.00 | | | 23.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 63 610.00 | 9 850.00 | 18 649.00 | 63 610.00 |
PE DEPRECIATION Total including other intangible assets | 3 052.00 | | | 3 052.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 558.00 | 9 850.00 | 18 649.00 | 60 558.00 |
| |
| 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 | 12 325.00 | 12 325.00 | | 12 325.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 596.00 | 8 596.00 | | 8 596.00 |
VS Prepaid expenses | 2 335.00 | | | 2 335.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 82 693.00 | 82 693.00 | | 82 693.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 413.00 | 47 413.00 | | 47 413.00 |
