| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 289.00 | 289.00 | | 289.00 |
AF Concessions, Patents and Similar Rights | 1 420.00 | 547.00 | 873.00 | 1 420.00 |
AR Technical installations, industrial equipment and tools | 8 350.00 | 6 033.00 | 2 317.00 | 8 350.00 |
AT Other tangible assets | 32 208.00 | 32 208.00 | | 32 208.00 |
BJ TOTAL (I) | 42 267.00 | 39 078.00 | 3 190.00 | 42 267.00 |
BL Raw materials, supplies | 4 373.00 | | 4 373.00 | 4 373.00 |
BP Services in progress | 9 609.00 | | 9 609.00 | 9 609.00 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BZ Other receivables | 3 154.00 | | 3 154.00 | 3 154.00 |
CF Cash and cash equivalents | 999.00 | | 999.00 | 999.00 |
CJ TOTAL (II) | 19 634.00 | | 19 634.00 | 19 634.00 |
CO Grand total (0 to V) | 61 901.00 | 39 078.00 | 22 823.00 | 61 901.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | -9 364.00 | 20 775.00 | | -9 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 111.00 | -30 139.00 | | -6 111.00 |
DL TOTAL (I) | -13 825.00 | -7 714.00 | | -13 825.00 |
DU Loans and Debts from Credit Institutions (3) | | 13 838.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 293.00 | 257.00 | | 8 293.00 |
DX Trade payables and related accounts | 8 137.00 | 7 082.00 | | 8 137.00 |
DY Tax and social security liabilities | 12 298.00 | 27 332.00 | | 12 298.00 |
EA Other liabilities | 7 920.00 | 100.00 | | 7 920.00 |
EC TOTAL (IV) | 36 649.00 | 48 609.00 | | 36 649.00 |
EE Grand total (I to V) | 22 823.00 | 40 895.00 | | 22 823.00 |
EG Accrued income and payables due within one year | 36 649.00 | | | 36 649.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 13 838.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 566.00 | | 167 566.00 | 167 566.00 |
FJ Net sales | 167 566.00 | | 167 566.00 | 167 566.00 |
FM Inventory production | | | -17 208.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 93.00 | |
FR Total operating income (I) | | | 150 451.00 | |
FS Purchases of goods (including customs duties) | | | 12 667.00 | |
FU Purchases of raw materials and other supplies | | | 19 669.00 | |
FV Inventory change (raw materials and supplies) | | | -1 811.00 | |
FW Other purchases and external expenses | | | 51 983.00 | |
FX Taxes, duties, and similar payments | | | 1 060.00 | |
FY Salaries and Wages | | | 58 573.00 | |
FZ Social Security Contributions | | | 11 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 715.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 154 887.00 | |
GG - OPERATING RESULT (I - II) | | | -4 436.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 6 786.00 | | |
HE Exceptional expenses on management operations | 1 647.00 | 896.00 | | 1 647.00 |
HF Exceptional expenses on capital transactions | 28.00 | 132.00 | | 28.00 |
HH Total exceptional expenses (VIII) | 1 675.00 | 1 028.00 | | 1 675.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 675.00 | -1 028.00 | | -1 675.00 |
HK Income tax | | -377.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 150 451.00 | 278 243.00 | | 150 451.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 562.00 | 308 383.00 | | 156 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 111.00 | -30 139.00 | | -6 111.00 |
HP References: Equipment leasing | 5 508.00 | 5 508.00 | | 5 508.00 |
| |
| 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 | 44 774.00 | | 952.00 | 44 774.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 289.00 | | | 289.00 |
I4 DECREASES Grand Total | | 3 459.00 | 42 267.00 | |
IN DECREASES Start-up, development, or research expenses | | | 289.00 | |
IO DECREASES Total including other intangible assets | | | 1 420.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 459.00 | 40 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 468.00 | | 952.00 | 468.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 017.00 | | | 44 017.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 793.00 | 1 715.00 | 3 431.00 | 40 793.00 |
CY DEPRECIATION Start-up, development, or research expenses | 289.00 | | | 289.00 |
PE DEPRECIATION Total including other intangible assets | 468.00 | 79.00 | | 468.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 037.00 | 1 636.00 | 3 431.00 | 40 037.00 |
| |
| 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 | 8 137.00 | 8 137.00 | | 8 137.00 |
8C Staff and Related Accounts | 5 532.00 | 5 532.00 | | 5 532.00 |
8D Social Security and Other Social Organizations | 4 929.00 | 4 929.00 | | 4 929.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 920.00 | 7 920.00 | | 7 920.00 |
VB VAT | 266.00 | | | 266.00 |
VI Group and Associates | 8 293.00 | 8 293.00 | | 8 293.00 |
VM Income taxes | 2 579.00 | | | 2 579.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 308.00 | | | 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 154.00 | 3 154.00 | | 3 154.00 |
VW VAT | 1 837.00 | 1 837.00 | | 1 837.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 649.00 | 36 649.00 | | 36 649.00 |
| |
| 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 | 298.00 | | | 298.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 931.00 | 3 685.00 | | 3 931.00 |
ST Other accounts | 30 011.00 | 32 006.00 | | 30 011.00 |
XQ Rental, rental and co-ownership charges | 10 245.00 | 16 261.00 | | 10 245.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 7 796.00 | 13 121.00 | | 7 796.00 |
YU External personnel | | 3 021.00 | | |
YW Business tax | 762.00 | 757.00 | | 762.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 060.00 | 757.00 | | 1 060.00 |
YY Amount of VAT collected | 22 309.00 | | | 22 309.00 |
YZ Total deductible VAT on goods and services | 11 772.00 | | | 11 772.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 51 983.00 | 68 093.00 | | 51 983.00 |
