| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 711.00 | 1 711.00 | | 1 711.00 |
AR Technical installations, industrial equipment and tools | 335.00 | 335.00 | | 335.00 |
BF Loans | 80 677.00 | | 80 677.00 | 80 677.00 |
BH Other financial assets | 625.00 | | 625.00 | 625.00 |
BJ TOTAL (I) | 83 348.00 | 2 046.00 | 81 302.00 | 83 348.00 |
BL Raw materials, supplies | 670.00 | | 670.00 | 670.00 |
BV Advances and down payments on orders | 28.00 | | 28.00 | 28.00 |
BX Customers and related accounts | 13 763.00 | | 13 763.00 | 13 763.00 |
BZ Other receivables | 6 664.00 | | 6 664.00 | 6 664.00 |
CF Cash and cash equivalents | 13 071.00 | | 13 071.00 | 13 071.00 |
CJ TOTAL (II) | 34 196.00 | | 34 196.00 | 34 196.00 |
CO Grand total (0 to V) | 117 544.00 | 2 046.00 | 115 498.00 | 117 544.00 |
| |
| 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 |
DG Other reserves | 50 000.00 | | | 50 000.00 |
DH Retained earnings | 4 114.00 | | | 4 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 466.00 | | | 11 466.00 |
DL TOTAL (I) | 76 580.00 | | | 76 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 33 744.00 | | | 33 744.00 |
DX Trade payables and related accounts | 426.00 | | | 426.00 |
DY Tax and social security liabilities | 4 748.00 | | | 4 748.00 |
EC TOTAL (IV) | 38 918.00 | | | 38 918.00 |
EE Grand total (I to V) | 115 498.00 | | | 115 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 256.00 | | 57 256.00 | 57 256.00 |
FJ Net sales | 57 256.00 | | 57 256.00 | 57 256.00 |
FR Total operating income (I) | | | 57 256.00 | |
FU Purchases of raw materials and other supplies | | | 17 817.00 | |
FV Inventory change (raw materials and supplies) | | | 2 520.00 | |
FW Other purchases and external expenses | | | 24 426.00 | |
FX Taxes, duties, and similar payments | | | 464.00 | |
GF Total Operating Expenses (II) | | | 45 227.00 | |
GG - OPERATING RESULT (I - II) | | | 12 029.00 | |
GL Other interest and similar income | | | 1 934.00 | |
GP Total financial income (V) | | | 1 934.00 | |
GR Interest and similar expenses | | | 456.00 | |
GU Total financial expenses (VI) | | | 456.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 19.00 | | | 19.00 |
HH Total exceptional expenses (VIII) | 19.00 | | | 19.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -18.00 | | | -18.00 |
HK Income tax | 2 023.00 | | | 2 023.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 191.00 | | | 59 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 725.00 | | | 47 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 466.00 | | | 11 466.00 |
| |
| 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 | 63 333.00 | | 21 100.00 | 63 333.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 711.00 | | | 1 711.00 |
I3 DECREASES Total Financial Fixed Assets | 1 085.00 | | 81 302.00 | 1 085.00 |
I4 DECREASES Grand Total | 1 085.00 | | 83 348.00 | 1 085.00 |
IN DECREASES Start-up, development, or research expenses | | | 1 711.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 335.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 335.00 | | | 335.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 61 287.00 | | 21 100.00 | 61 287.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 046.00 | | | 2 046.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 711.00 | | | 1 711.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 335.00 | | | 335.00 |
| |
| 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 | 426.00 | 426.00 | | 426.00 |
8E Income Taxes | 2 063.00 | 2 063.00 | | 2 063.00 |
UP Loans | 80 677.00 | 8 000.00 | | 80 677.00 |
UT Other financial assets | 625.00 | | | 625.00 |
UX Other trade receivables | 13 763.00 | | | 13 763.00 |
VB VAT | 1 079.00 | | | 1 079.00 |
VC Group and associates | 5 585.00 | | | 5 585.00 |
VI Group and Associates | 33 744.00 | 3 500.00 | 20 244.00 | 33 744.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 757.00 | 23 455.00 | 78 302.00 | 101 757.00 |
VW VAT | 2 685.00 | 2 685.00 | | 2 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 918.00 | 8 674.00 | 20 244.00 | 38 918.00 |
| |
| 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 | 43.00 | | | 43.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 48.00 | | | 48.00 |
ST Other accounts | 426.00 | | | 426.00 |
XQ Rental, rental and co-ownership charges | 7 044.00 | | | 7 044.00 |
YT Subcontracting | 16 908.00 | | | 16 908.00 |
YW Business tax | 421.00 | | | 421.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 464.00 | | | 464.00 |
YY Amount of VAT collected | 7 782.00 | | | 7 782.00 |
ZE Dividends | 3 500.00 | | | 3 500.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 426.00 | | | 24 426.00 |
