| |
| 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 | 9 408.00 | 9 408.00 | | 9 408.00 |
AT Other tangible assets | 51 388.00 | 18 828.00 | 32 560.00 | 51 388.00 |
BJ TOTAL (I) | 60 796.00 | 28 236.00 | 32 560.00 | 60 796.00 |
BL Raw materials, supplies | 1 950.00 | | 1 950.00 | 1 950.00 |
BZ Other receivables | 12 827.00 | | 12 827.00 | 12 827.00 |
CF Cash and cash equivalents | 10 316.00 | | 10 316.00 | 10 316.00 |
CH Prepaid expenses | 2 716.00 | | 2 716.00 | 2 716.00 |
CJ TOTAL (II) | 27 809.00 | | 27 809.00 | 27 809.00 |
CO Grand total (0 to V) | 88 605.00 | 28 236.00 | 60 369.00 | 88 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DL TOTAL (I) | 8 388.00 | 8 388.00 | | 8 388.00 |
DU Loans and Debts from Credit Institutions (3) | | 560.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 32 083.00 | 8 885.00 | | 32 083.00 |
DX Trade payables and related accounts | 6 716.00 | 5 141.00 | | 6 716.00 |
DY Tax and social security liabilities | 11 795.00 | 12 737.00 | | 11 795.00 |
EA Other liabilities | 1 386.00 | | | 1 386.00 |
EC TOTAL (IV) | 51 981.00 | 27 323.00 | | 51 981.00 |
EE Grand total (I to V) | 60 369.00 | 35 710.00 | | 60 369.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 560.00 | | |
EI Including equity loans | 32 083.00 | | | 32 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 620.00 | | 234 620.00 | 234 620.00 |
FJ Net sales | 234 620.00 | | 234 620.00 | 234 620.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 316.00 | |
FQ Other income | | | 338.00 | |
FR Total operating income (I) | | | 238 274.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 51 908.00 | |
FV Inventory change (raw materials and supplies) | | | -100.00 | |
FW Other purchases and external expenses | | | 84 459.00 | |
FX Taxes, duties, and similar payments | | | 7 062.00 | |
FY Salaries and Wages | | | 64 698.00 | |
FZ Social Security Contributions | | | 6 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 118.00 | |
GE Other Expenses | | | 72.00 | |
GF Total Operating Expenses (II) | | | 218 129.00 | |
GG - OPERATING RESULT (I - II) | | | 20 144.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 157.00 | |
GU Total financial expenses (VI) | | | 157.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 52.00 | | | 52.00 |
HF Exceptional expenses on capital transactions | 19 938.00 | 501.00 | | 19 938.00 |
HH Total exceptional expenses (VIII) | 19 990.00 | 501.00 | | 19 990.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -19 990.00 | -501.00 | | -19 990.00 |
HL TOTAL REVENUE (I + III + V + VII) | 238 276.00 | 216 443.00 | | 238 276.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 238 276.00 | 216 443.00 | | 238 276.00 |
| |
| 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 | 35 614.00 | | 25 182.00 | 35 614.00 |
I4 DECREASES Grand Total | | | 60 796.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 60 796.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 35 614.00 | | 25 182.00 | 35 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 118.00 | 3 118.00 | | 25 118.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 25 118.00 | 3 118.00 | | 25 118.00 |
| |
| 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 | 6 716.00 | 6 716.00 | | 6 716.00 |
8C Staff and Related Accounts | 3 616.00 | 3 616.00 | | 3 616.00 |
8D Social Security and Other Social Organizations | 7 728.00 | 7 728.00 | | 7 728.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 386.00 | 1 386.00 | | 1 386.00 |
VB VAT | 88.00 | | | 88.00 |
VI Group and Associates | 32 083.00 | 32 083.00 | | 32 083.00 |
VM Income taxes | 3 882.00 | | | 3 882.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 857.00 | | | 8 857.00 |
VS Prepaid expenses | 2 716.00 | | | 2 716.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 542.00 | 15 542.00 | | 15 542.00 |
VW VAT | 451.00 | 451.00 | | 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 981.00 | 51 981.00 | | 51 981.00 |
