| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 614.00 | 3 614.00 | | 3 614.00 |
AR Technical installations, industrial equipment and tools | 13 520.00 | 11 784.00 | 1 735.00 | 13 520.00 |
AT Other tangible assets | 18 733.00 | 14 564.00 | 4 170.00 | 18 733.00 |
BH Other financial assets | 320.00 | | 320.00 | 320.00 |
BJ TOTAL (I) | 36 187.00 | 29 962.00 | 6 225.00 | 36 187.00 |
BV Advances and down payments on orders | 200.00 | | 200.00 | 200.00 |
BX Customers and related accounts | 55 451.00 | | 55 451.00 | 55 451.00 |
BZ Other receivables | 18 554.00 | | 18 554.00 | 18 554.00 |
CF Cash and cash equivalents | 2 917.00 | | 2 917.00 | 2 917.00 |
CJ TOTAL (II) | 77 122.00 | | 77 122.00 | 77 122.00 |
CO Grand total (0 to V) | 113 309.00 | 29 962.00 | 83 347.00 | 113 309.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 304.00 | 46 304.00 | | 46 304.00 |
DH Retained earnings | -36 833.00 | -16 002.00 | | -36 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 580.00 | -20 831.00 | | 3 580.00 |
DL TOTAL (I) | 13 052.00 | 9 471.00 | | 13 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 693.00 | 5 353.00 | | 3 693.00 |
DW Advances and down payments received on current orders | | 10.00 | | |
DX Trade payables and related accounts | 16 540.00 | 13 366.00 | | 16 540.00 |
DY Tax and social security liabilities | 49 797.00 | 55 654.00 | | 49 797.00 |
EA Other liabilities | 265.00 | 265.00 | | 265.00 |
EC TOTAL (IV) | 70 296.00 | 74 649.00 | | 70 296.00 |
EE Grand total (I to V) | 83 347.00 | 84 120.00 | | 83 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 232.00 | | 161 232.00 | 161 232.00 |
FJ Net sales | 161 232.00 | | 161 232.00 | 161 232.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 161 256.00 | |
FW Other purchases and external expenses | | | 40 050.00 | |
FX Taxes, duties, and similar payments | | | 1 524.00 | |
FY Salaries and Wages | | | 88 685.00 | |
FZ Social Security Contributions | | | 27 464.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 262.00 | |
GE Other Expenses | | | 16.00 | |
GF Total Operating Expenses (II) | | | 165 000.00 | |
GG - OPERATING RESULT (I - II) | | | -3 744.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 63.00 | |
GU Total financial expenses (VI) | | | 63.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 807.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 521.00 | 612.00 | | 521.00 |
HB Exceptional income from capital transactions | 7 000.00 | | | 7 000.00 |
HD Total exceptional income (VII) | 7 521.00 | 612.00 | | 7 521.00 |
HE Exceptional expenses on management operations | 134.00 | 86.00 | | 134.00 |
HH Total exceptional expenses (VIII) | 134.00 | 86.00 | | 134.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 387.00 | 526.00 | | 7 387.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 778.00 | 165 973.00 | | 168 778.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 165 197.00 | 186 804.00 | | 165 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 580.00 | -20 831.00 | | 3 580.00 |
| |
| 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 | 36 187.00 | | | 36 187.00 |
I3 DECREASES Total Financial Fixed Assets | | | 320.00 | |
I4 DECREASES Grand Total | | | 36 187.00 | |
IO DECREASES Total including other intangible assets | | | 3 614.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 253.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 614.00 | | | 3 614.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 253.00 | | | 32 253.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 320.00 | | | 320.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 699.00 | 7 262.00 | | 22 699.00 |
PE DEPRECIATION Total including other intangible assets | 3 614.00 | | | 3 614.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 085.00 | 7 262.00 | | 19 085.00 |
| |
| 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 | 16 540.00 | 16 540.00 | | 16 540.00 |
8C Staff and Related Accounts | 11 012.00 | 11 012.00 | | 11 012.00 |
8D Social Security and Other Social Organizations | 19 081.00 | 19 081.00 | | 19 081.00 |
8K Other liabilities (including liabilities related to repo transactions) | 265.00 | 265.00 | | 265.00 |
UT Other financial assets | 320.00 | 320.00 | | 320.00 |
UX Other trade receivables | 55 451.00 | | | 55 451.00 |
UY Staff and related accounts | 2 000.00 | | | 2 000.00 |
UZ Social Security, other social security organizations | 93.00 | | | 93.00 |
VB VAT | 3 531.00 | | | 3 531.00 |
VI Group and Associates | 3 693.00 | 3 693.00 | | 3 693.00 |
VM Income taxes | 4 220.00 | | | 4 220.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 730.00 | 3 730.00 | | 3 730.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 710.00 | | | 8 710.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 325.00 | 74 325.00 | | 74 325.00 |
VW VAT | 15 975.00 | 15 975.00 | | 15 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 296.00 | 70 296.00 | | 70 296.00 |
