| |
| 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 | 76 064.00 | 65 961.00 | 10 102.00 | 76 064.00 |
AT Other tangible assets | 58 168.00 | 47 381.00 | 10 786.00 | 58 168.00 |
BD Other fixed assets | 9.00 | | 9.00 | 9.00 |
BJ TOTAL (I) | 134 240.00 | 113 343.00 | 20 897.00 | 134 240.00 |
BL Raw materials, supplies | 3 038.00 | | 3 038.00 | 3 038.00 |
BX Customers and related accounts | 4 635.00 | | 4 635.00 | 4 635.00 |
BZ Other receivables | 15 835.00 | | 15 835.00 | 15 835.00 |
CF Cash and cash equivalents | 5 630.00 | | 5 630.00 | 5 630.00 |
CJ TOTAL (II) | 29 138.00 | | 29 138.00 | 29 138.00 |
CO Grand total (0 to V) | 163 378.00 | 113 343.00 | 50 035.00 | 163 378.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 37 569.00 | 36 440.00 | | 37 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 904.00 | 1 129.00 | | -2 904.00 |
DL TOTAL (I) | 43 050.00 | 45 953.00 | | 43 050.00 |
DV Miscellaneous Loans and Financial Debts (4) | 261.00 | 25.00 | | 261.00 |
DX Trade payables and related accounts | 3 654.00 | 6 079.00 | | 3 654.00 |
DY Tax and social security liabilities | 3 071.00 | 2 964.00 | | 3 071.00 |
EC TOTAL (IV) | 6 985.00 | 9 069.00 | | 6 985.00 |
EE Grand total (I to V) | 50 035.00 | 55 022.00 | | 50 035.00 |
EG Accrued income and payables due within one year | 6 985.00 | 9 069.00 | | 6 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 741.00 | | 111 741.00 | 111 741.00 |
FJ Net sales | 111 741.00 | | 111 741.00 | 111 741.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 269.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 112 011.00 | |
FU Purchases of raw materials and other supplies | | | 41 443.00 | |
FV Inventory change (raw materials and supplies) | | | 12.00 | |
FW Other purchases and external expenses | | | 29 742.00 | |
FX Taxes, duties, and similar payments | | | 2 459.00 | |
FY Salaries and Wages | | | 19 740.00 | |
FZ Social Security Contributions | | | 736.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 881.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 114 646.00 | |
GG - OPERATING RESULT (I - II) | | | -2 635.00 | |
GK Income from other securities and fixed asset receivables | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 242.00 | 96.00 | | 242.00 |
HH Total exceptional expenses (VIII) | 242.00 | 96.00 | | 242.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -242.00 | -96.00 | | -242.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 012.00 | 109 396.00 | | 112 012.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 916.00 | 108 267.00 | | 114 916.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 904.00 | 1 129.00 | | -2 904.00 |
| |
| 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 | 135 890.00 | | | 135 890.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9.00 | |
I4 DECREASES Grand Total | | 1 650.00 | 134 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 650.00 | 134 231.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 881.00 | | | 135 881.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9.00 | | | 9.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 103 111.00 | 11 881.00 | 1 650.00 | 103 111.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 103 111.00 | 11 881.00 | 1 650.00 | 103 111.00 |
| |
| 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 | 3 654.00 | 3 654.00 | | 3 654.00 |
8D Social Security and Other Social Organizations | 2 994.00 | 2 994.00 | | 2 994.00 |
UX Other trade receivables | 4 635.00 | | | 4 635.00 |
VB VAT | 367.00 | | | 367.00 |
VI Group and Associates | 261.00 | 261.00 | | 261.00 |
VM Income taxes | 292.00 | | | 292.00 |
VQ Other Taxes, Duties, and Similar Debts | 77.00 | 77.00 | | 77.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 176.00 | | | 15 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 470.00 | 20 470.00 | | 20 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 985.00 | 6 985.00 | | 6 985.00 |
