| |
| 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 | 10 778.00 | 10 777.00 | 1.00 | 10 778.00 |
AT Other tangible assets | 32 108.00 | 32 108.00 | | 32 108.00 |
BH Other financial assets | 2 482.00 | | 2 482.00 | 2 482.00 |
BJ TOTAL (I) | 45 368.00 | 42 885.00 | 2 483.00 | 45 368.00 |
BL Raw materials, supplies | 44 076.00 | | 44 076.00 | 44 076.00 |
BR Intermediate and finished products | 16 751.00 | | 16 751.00 | 16 751.00 |
BX Customers and related accounts | 41 636.00 | | 41 636.00 | 41 636.00 |
BZ Other receivables | 3 187.00 | | 3 187.00 | 3 187.00 |
CF Cash and cash equivalents | 83 705.00 | | 83 705.00 | 83 705.00 |
CH Prepaid expenses | 1 240.00 | | 1 240.00 | 1 240.00 |
CJ TOTAL (II) | 190 596.00 | | 190 596.00 | 190 596.00 |
CO Grand total (0 to V) | 235 965.00 | 42 885.00 | 193 080.00 | 235 965.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 7 726.00 | 6 005.00 | | 7 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 004.00 | 1 721.00 | | 10 004.00 |
DL TOTAL (I) | 109 199.00 | 99 195.00 | | 109 199.00 |
DX Trade payables and related accounts | 9 834.00 | 9 060.00 | | 9 834.00 |
DY Tax and social security liabilities | 47 571.00 | 36 992.00 | | 47 571.00 |
EB Prepaid income (2) | 26 475.00 | 21 322.00 | | 26 475.00 |
EC TOTAL (IV) | 83 880.00 | 67 374.00 | | 83 880.00 |
EE Grand total (I to V) | 193 080.00 | 166 569.00 | | 193 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 227 170.00 | | 227 170.00 | 227 170.00 |
FJ Net sales | 227 170.00 | | 227 170.00 | 227 170.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 227 191.00 | |
FU Purchases of raw materials and other supplies | | | 40 012.00 | |
FV Inventory change (raw materials and supplies) | | | 1 273.00 | |
FW Other purchases and external expenses | | | 62 261.00 | |
FX Taxes, duties, and similar payments | | | 2 104.00 | |
FY Salaries and Wages | | | 81 250.00 | |
FZ Social Security Contributions | | | 29 401.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 80.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 216 382.00 | |
GG - OPERATING RESULT (I - II) | | | 10 809.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 805.00 | |
GU Total financial expenses (VI) | | | 805.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -805.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 004.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 79.00 | | |
HH Total exceptional expenses (VIII) | | 79.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -79.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 227 191.00 | 202 386.00 | | 227 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 217 187.00 | 200 665.00 | | 217 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 004.00 | 1 721.00 | | 10 004.00 |
| |
| 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 | 45 368.00 | | | 45 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 482.00 | |
I4 DECREASES Grand Total | | | 45 368.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 886.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 886.00 | | | 42 886.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 482.00 | | | 2 482.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 806.00 | 80.00 | | 42 806.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 806.00 | 80.00 | | 42 806.00 |
| |
| 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 | 9 834.00 | 9 834.00 | | 9 834.00 |
8L Deferred income | 26 475.00 | 26 475.00 | | 26 475.00 |
UT Other financial assets | 2 482.00 | | | 2 482.00 |
VS Prepaid expenses | 1 240.00 | | | 1 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 546.00 | 46 063.00 | 2 482.00 | 48 546.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 880.00 | 83 880.00 | | 83 880.00 |
