| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 819.00 | 819.00 | | 819.00 |
AR Technical installations, industrial equipment and tools | 2 506.00 | 2 506.00 | | 2 506.00 |
AT Other tangible assets | 36 550.00 | 35 617.00 | 933.00 | 36 550.00 |
BH Other financial assets | 4 708.00 | | 4 708.00 | 4 708.00 |
BJ TOTAL (I) | 44 583.00 | 38 942.00 | 5 641.00 | 44 583.00 |
BX Customers and related accounts | 110 149.00 | 865.00 | 109 284.00 | 110 149.00 |
BZ Other receivables | 14 867.00 | | 14 867.00 | 14 867.00 |
CF Cash and cash equivalents | 76 327.00 | | 76 327.00 | 76 327.00 |
CH Prepaid expenses | 4 605.00 | | 4 605.00 | 4 605.00 |
CJ TOTAL (II) | 205 949.00 | 865.00 | 205 084.00 | 205 949.00 |
CO Grand total (0 to V) | 250 531.00 | 39 807.00 | 210 724.00 | 250 531.00 |
CR Shares due in more than one year | 7 778.00 | | | 7 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 38 361.00 | | | 38 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 192.00 | | | 192.00 |
DL TOTAL (I) | 82 553.00 | | | 82 553.00 |
DU Loans and Debts from Credit Institutions (3) | 27.00 | | | 27.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298.00 | | | 298.00 |
DX Trade payables and related accounts | 95 094.00 | | | 95 094.00 |
DY Tax and social security liabilities | 26 684.00 | | | 26 684.00 |
EA Other liabilities | 6 068.00 | | | 6 068.00 |
EC TOTAL (IV) | 128 171.00 | | | 128 171.00 |
EE Grand total (I to V) | 210 724.00 | | | 210 724.00 |
EG Accrued income and payables due within one year | 128 145.00 | | | 128 145.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 27.00 | | | 27.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 441 979.00 | 249 722.00 | 691 701.00 | 441 979.00 |
FJ Net sales | 441 979.00 | 249 722.00 | 691 701.00 | 441 979.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 053.00 | |
FR Total operating income (I) | | | 696 753.00 | |
FW Other purchases and external expenses | | | 559 177.00 | |
FX Taxes, duties, and similar payments | | | 5 688.00 | |
FY Salaries and Wages | | | 89 760.00 | |
FZ Social Security Contributions | | | 36 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 614.00 | |
GE Other Expenses | | | 4 903.00 | |
GF Total Operating Expenses (II) | | | 696 561.00 | |
GG - OPERATING RESULT (I - II) | | | 193.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GS Negative differences of foreign exchange | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 192.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 245.00 | | | 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 696 753.00 | | | 696 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 696 562.00 | | | 696 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 192.00 | | | 192.00 |
HP References: Equipment leasing | 2 752.00 | | | 2 752.00 |
| |
| 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 | 44 583.00 | | | 44 583.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 819.00 | | | 819.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 708.00 | |
I4 DECREASES Grand Total | | | 44 583.00 | |
IN DECREASES Start-up, development, or research expenses | | | 819.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 056.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 056.00 | | | 39 056.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 708.00 | | | 4 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 328.00 | 614.00 | | 38 328.00 |
CY DEPRECIATION Start-up, development, or research expenses | 819.00 | | | 819.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 509.00 | 614.00 | | 37 509.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 466.00 | | 2 601.00 | 3 466.00 |
7B Total provisions for depreciation | 3 466.00 | | 2 601.00 | 3 466.00 |
7C Grand total | 3 466.00 | | 2 601.00 | 3 466.00 |
UE of which provisions and reversals: - Operating | | | 2 601.00 | |
| |
| 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 | 95 094.00 | 95 094.00 | | 95 094.00 |
8C Staff and Related Accounts | 4 701.00 | 4 701.00 | | 4 701.00 |
8D Social Security and Other Social Organizations | 15 478.00 | 15 478.00 | | 15 478.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 068.00 | 6 068.00 | | 6 068.00 |
UT Other financial assets | 4 708.00 | | | 4 708.00 |
UX Other trade receivables | 102 371.00 | | | 102 371.00 |
VA Doubtful or disputed receivables | 7 778.00 | | | 7 778.00 |
VB VAT | 4 513.00 | | | 4 513.00 |
VH Loans with a maturity of more than one year at origin | 27.00 | | 27.00 | 27.00 |
VI Group and Associates | 298.00 | 298.00 | | 298.00 |
VJ Loans taken out during the year | -2.00 | | | -2.00 |
VN Other taxes, similar payments | 10 184.00 | | | 10 184.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 465.00 | 1 465.00 | | 1 465.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 170.00 | | | 170.00 |
VS Prepaid expenses | 4 605.00 | | | 4 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 134 329.00 | 121 843.00 | 12 486.00 | 134 329.00 |
VW VAT | 5 041.00 | 5 041.00 | | 5 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 171.00 | 128 145.00 | 27.00 | 128 171.00 |
| |
| 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 | 3 239.00 | | | 3 239.00 |
ST Other accounts | 49 611.00 | | | 49 611.00 |
XQ Rental, rental and co-ownership charges | 14 321.00 | | | 14 321.00 |
YP Average staff number | 2.00 | | | 2.00 |
YT Subcontracting | 495 244.00 | | | 495 244.00 |
YW Business tax | 2 449.00 | | | 2 449.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 688.00 | | | 5 688.00 |
YY Amount of VAT collected | 87 435.00 | | | 87 435.00 |
YZ Total deductible VAT on goods and services | 28 705.00 | | | 28 705.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 559 177.00 | | | 559 177.00 |
