| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 585.00 | 585.00 | | 585.00 |
AR Technical installations, industrial equipment and tools | 34 468.00 | 33 051.00 | 1 417.00 | 34 468.00 |
AT Other tangible assets | 22 213.00 | 22 037.00 | 176.00 | 22 213.00 |
BD Other fixed assets | 17.00 | | 17.00 | 17.00 |
BJ TOTAL (I) | 57 283.00 | 55 673.00 | 1 610.00 | 57 283.00 |
BL Raw materials, supplies | 11 819.00 | | 11 819.00 | 11 819.00 |
BT Goods | 22 702.00 | | 22 702.00 | 22 702.00 |
BX Customers and related accounts | 43 024.00 | 3 312.00 | 39 712.00 | 43 024.00 |
BZ Other receivables | 7 934.00 | | 7 934.00 | 7 934.00 |
CF Cash and cash equivalents | 44 792.00 | | 44 792.00 | 44 792.00 |
CH Prepaid expenses | 3 496.00 | | 3 496.00 | 3 496.00 |
CJ TOTAL (II) | 133 766.00 | 3 312.00 | 130 454.00 | 133 766.00 |
CO Grand total (0 to V) | 191 049.00 | 58 985.00 | 132 064.00 | 191 049.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 86 762.00 | | | 86 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 823.00 | | | -4 823.00 |
DL TOTAL (I) | 92 938.00 | | | 92 938.00 |
DX Trade payables and related accounts | 24 312.00 | | | 24 312.00 |
DY Tax and social security liabilities | 14 814.00 | | | 14 814.00 |
EC TOTAL (IV) | 39 126.00 | | | 39 126.00 |
EE Grand total (I to V) | 132 064.00 | | | 132 064.00 |
EG Accrued income and payables due within one year | 39 126.00 | | | 39 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 353.00 | | 5 353.00 | 5 353.00 |
FG Production sold - services | 251 591.00 | | 251 591.00 | 251 591.00 |
FJ Net sales | 256 943.00 | | 256 943.00 | 256 943.00 |
FR Total operating income (I) | | | 256 943.00 | |
FS Purchases of goods (including customs duties) | | | 1 016.00 | |
FT Inventory change (goods) | | | 3 380.00 | |
FU Purchases of raw materials and other supplies | | | 110 948.00 | |
FV Inventory change (raw materials and supplies) | | | 278.00 | |
FW Other purchases and external expenses | | | 38 506.00 | |
FX Taxes, duties, and similar payments | | | 4 385.00 | |
FY Salaries and Wages | | | 76 155.00 | |
FZ Social Security Contributions | | | 26 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 405.00 | |
GF Total Operating Expenses (II) | | | 262 350.00 | |
GG - OPERATING RESULT (I - II) | | | -5 407.00 | |
GL Other interest and similar income | | | 583.00 | |
GP Total financial income (V) | | | 583.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 583.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 823.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 28.00 | | | 28.00 |
HL TOTAL REVENUE (I + III + V + VII) | 257 527.00 | | | 257 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 350.00 | | | 262 350.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 823.00 | | | -4 823.00 |
| |
| 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 | 57 279.00 | | 5.00 | 57 279.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17.00 | |
I4 DECREASES Grand Total | | | 57 283.00 | |
IO DECREASES Total including other intangible assets | | | 585.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 681.00 | |
KD ACQUISITIONS Total including other intangible assets | 585.00 | | | 585.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 681.00 | | | 56 681.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 12.00 | | 5.00 | 12.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 54 268.00 | 1 405.00 | | 54 268.00 |
PE DEPRECIATION Total including other intangible assets | 585.00 | | | 585.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 683.00 | 1 405.00 | | 53 683.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 312.00 | | | 3 312.00 |
7B Total provisions for depreciation | 3 312.00 | | | 3 312.00 |
7C Grand total | 3 312.00 | | | 3 312.00 |
| |
| 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 | 24 312.00 | 24 312.00 | | 24 312.00 |
8C Staff and Related Accounts | 4 438.00 | 4 438.00 | | 4 438.00 |
8D Social Security and Other Social Organizations | 6 753.00 | 6 753.00 | | 6 753.00 |
UX Other trade receivables | 43 024.00 | | | 43 024.00 |
VB VAT | 3 369.00 | | | 3 369.00 |
VM Income taxes | 4 565.00 | | | 4 565.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 316.00 | 1 316.00 | | 1 316.00 |
VS Prepaid expenses | 3 496.00 | | | 3 496.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 454.00 | 54 454.00 | | 54 454.00 |
VW VAT | 2 307.00 | 2 307.00 | | 2 307.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 126.00 | 39 126.00 | | 39 126.00 |
| |
| 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 | 3 079.00 | | | 3 079.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 102.00 | | | 2 102.00 |
ST Other accounts | 34 276.00 | | | 34 276.00 |
XQ Rental, rental and co-ownership charges | 2 004.00 | | | 2 004.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 124.00 | | | 124.00 |
YW Business tax | 1 306.00 | | | 1 306.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 385.00 | | | 4 385.00 |
YY Amount of VAT collected | 51 471.00 | | | 51 471.00 |
YZ Total deductible VAT on goods and services | 31 207.00 | | | 31 207.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 38 506.00 | | | 38 506.00 |
