| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 317.00 | 791.00 | 527.00 | 1 317.00 |
AR Technical installations, industrial equipment and tools | 28 850.00 | 26 602.00 | 2 248.00 | 28 850.00 |
AT Other tangible assets | 61 972.00 | 58 502.00 | 3 470.00 | 61 972.00 |
BD Other fixed assets | 155.00 | | 155.00 | 155.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 92 354.00 | 85 894.00 | 6 460.00 | 92 354.00 |
BX Customers and related accounts | 577.00 | | 577.00 | 577.00 |
BZ Other receivables | 13 684.00 | | 13 684.00 | 13 684.00 |
CF Cash and cash equivalents | 8 413.00 | | 8 413.00 | 8 413.00 |
CH Prepaid expenses | 1 000.00 | | 1 000.00 | 1 000.00 |
CJ TOTAL (II) | 23 675.00 | | 23 675.00 | 23 675.00 |
CO Grand total (0 to V) | 116 029.00 | 85 894.00 | 30 135.00 | 116 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 000.00 | 19 000.00 | | 19 000.00 |
DH Retained earnings | -8 819.00 | -24 822.00 | | -8 819.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 480.00 | 16 003.00 | | -2 480.00 |
DL TOTAL (I) | 7 701.00 | 10 181.00 | | 7 701.00 |
DU Loans and Debts from Credit Institutions (3) | 4 810.00 | 378.00 | | 4 810.00 |
DX Trade payables and related accounts | 7 094.00 | 34 060.00 | | 7 094.00 |
DY Tax and social security liabilities | 10 482.00 | 13 674.00 | | 10 482.00 |
DZ Fixed asset liabilities and related accounts | 48.00 | 864.00 | | 48.00 |
EC TOTAL (IV) | 22 434.00 | 48 976.00 | | 22 434.00 |
EE Grand total (I to V) | 30 135.00 | 59 157.00 | | 30 135.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 17 421.00 | | 17 421.00 | 17 421.00 |
FD Production sold - goods | 150 848.00 | | 150 848.00 | 150 848.00 |
FJ Net sales | 168 269.00 | | 168 269.00 | 168 269.00 |
FN Capitalized production | | | 4 653.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 390.00 | |
FR Total operating income (I) | | | 173 312.00 | |
FS Purchases of goods (including customs duties) | | | 7 627.00 | |
FU Purchases of raw materials and other supplies | | | 63 346.00 | |
FW Other purchases and external expenses | | | 34 826.00 | |
FX Taxes, duties, and similar payments | | | 533.00 | |
FY Salaries and Wages | | | 49 702.00 | |
FZ Social Security Contributions | | | 15 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 691.00 | |
GE Other Expenses | | | 1 112.00 | |
GF Total Operating Expenses (II) | | | 175 302.00 | |
GG - OPERATING RESULT (I - II) | | | -1 990.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 414.00 | |
GU Total financial expenses (VI) | | | 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -412.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 78.00 | 94.00 | | 78.00 |
HH Total exceptional expenses (VIII) | 78.00 | 94.00 | | 78.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78.00 | -94.00 | | -78.00 |
HK Income tax | | 515.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 173 315.00 | 192 242.00 | | 173 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 794.00 | 176 239.00 | | 175 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 480.00 | 16 003.00 | | -2 480.00 |
| |
| 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 | 92 354.00 | | | 92 354.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 317.00 | | | 1 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | | 92 354.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 317.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 139.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 92 139.00 | | | 92 139.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 202.00 | 2 691.00 | | 83 202.00 |
CY DEPRECIATION Start-up, development, or research expenses | 659.00 | 132.00 | | 659.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 543.00 | 2 559.00 | | 82 543.00 |
| |
| 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 | 7 094.00 | 7 094.00 | | 7 094.00 |
8C Staff and Related Accounts | 1 730.00 | 1 730.00 | | 1 730.00 |
8D Social Security and Other Social Organizations | 2 541.00 | 2 541.00 | | 2 541.00 |
8J Fixed Asset Liabilities and Related Accounts | 48.00 | 48.00 | | 48.00 |
UT Other financial assets | 60.00 | | | 60.00 |
UX Other trade receivables | 577.00 | | | 577.00 |
VH Loans with a maturity of more than one year at origin | 4 810.00 | 4 810.00 | | 4 810.00 |
VN Other taxes, similar payments | 561.00 | | | 561.00 |
VP Miscellaneous | 13 123.00 | | | 13 123.00 |
VS Prepaid expenses | 1 000.00 | | | 1 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 321.00 | 15 261.00 | 60.00 | 15 321.00 |
VW VAT | 6 211.00 | 6 211.00 | | 6 211.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 434.00 | 22 434.00 | | 22 434.00 |
| |
| 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 | 533.00 | 723.00 | | 533.00 |
ST Other accounts | 11 700.00 | 13 746.00 | | 11 700.00 |
XQ Rental, rental and co-ownership charges | 23 126.00 | 23 014.00 | | 23 126.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 533.00 | 723.00 | | 533.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 826.00 | 36 760.00 | | 34 826.00 |
