| |
| 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 | 153 858.00 | 26 939.00 | 126 919.00 | 153 858.00 |
AT Other tangible assets | 77 640.00 | 8 072.00 | 69 568.00 | 77 640.00 |
BJ TOTAL (I) | 231 498.00 | 35 011.00 | 196 488.00 | 231 498.00 |
BL Raw materials, supplies | 423.00 | | 423.00 | 423.00 |
BX Customers and related accounts | 8 297.00 | | 8 297.00 | 8 297.00 |
BZ Other receivables | 5 399.00 | | 5 399.00 | 5 399.00 |
CF Cash and cash equivalents | 1 374.00 | | 1 374.00 | 1 374.00 |
CH Prepaid expenses | 2 261.00 | | 2 261.00 | 2 261.00 |
CJ TOTAL (II) | 17 754.00 | | 17 754.00 | 17 754.00 |
CO Grand total (0 to V) | 249 253.00 | 35 011.00 | 214 242.00 | 249 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -15 978.00 | | | -15 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 767.00 | -15 978.00 | | 2 767.00 |
DL TOTAL (I) | -10 211.00 | -12 978.00 | | -10 211.00 |
DU Loans and Debts from Credit Institutions (3) | 184 611.00 | 169 258.00 | | 184 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 525.00 | 53 052.00 | | 13 525.00 |
DX Trade payables and related accounts | 24 207.00 | 29 070.00 | | 24 207.00 |
DY Tax and social security liabilities | 29.00 | 305.00 | | 29.00 |
EA Other liabilities | 2 080.00 | 180.00 | | 2 080.00 |
EC TOTAL (IV) | 224 452.00 | 251 865.00 | | 224 452.00 |
EE Grand total (I to V) | 214 242.00 | 238 887.00 | | 214 242.00 |
EI Including equity loans | 13 525.00 | | | 13 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 171.00 | | 79 171.00 | 79 171.00 |
FJ Net sales | 79 171.00 | | 79 171.00 | 79 171.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 290.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 80 465.00 | |
FU Purchases of raw materials and other supplies | | | 4 109.00 | |
FV Inventory change (raw materials and supplies) | | | 28.00 | |
FW Other purchases and external expenses | | | 44 776.00 | |
FX Taxes, duties, and similar payments | | | 1 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 972.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 73 077.00 | |
GG - OPERATING RESULT (I - II) | | | 7 388.00 | |
GR Interest and similar expenses | | | 4 621.00 | |
GU Total financial expenses (VI) | | | 4 621.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 621.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 80 465.00 | 34 972.00 | | 80 465.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 698.00 | 50 949.00 | | 77 698.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 767.00 | -15 978.00 | | 2 767.00 |
| |
| 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 | 230 873.00 | | | 230 873.00 |
I4 DECREASES Grand Total | | | 231 498.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 231 498.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 230 873.00 | | | 230 873.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 039.00 | 22 972.00 | | 12 039.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 039.00 | 22 972.00 | | 12 039.00 |
| |
| 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 | 13 525.00 | 13 525.00 | | 13 525.00 |
8B Suppliers and Related Accounts | 24 207.00 | 24 207.00 | | 24 207.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 080.00 | 2 080.00 | | 2 080.00 |
VG Loans with a maturity of up to one year at origin | 444.00 | 444.00 | | 444.00 |
VH Loans with a maturity of more than one year at origin | 184 168.00 | 29 584.00 | 123 622.00 | 184 168.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VK Loans repaid during the year | 25 225.00 | | | 25 225.00 |
VS Prepaid expenses | 2 261.00 | | | 2 261.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 957.00 | 15 957.00 | | 15 957.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 452.00 | 69 869.00 | 123 622.00 | 224 452.00 |
