| |
| 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 | 6 506.00 | 4 239.00 | 2 267.00 | 6 506.00 |
AT Other tangible assets | 29 167.00 | 15 840.00 | 13 327.00 | 29 167.00 |
BH Other financial assets | 8 112.00 | | 8 112.00 | 8 112.00 |
BJ TOTAL (I) | 43 785.00 | 20 079.00 | 23 706.00 | 43 785.00 |
BL Raw materials, supplies | 802.00 | | 802.00 | 802.00 |
BV Advances and down payments on orders | 4 149.00 | | 4 149.00 | 4 149.00 |
BX Customers and related accounts | 25 212.00 | | 25 212.00 | 25 212.00 |
BZ Other receivables | 17 373.00 | | 17 373.00 | 17 373.00 |
CF Cash and cash equivalents | 6 882.00 | | 6 882.00 | 6 882.00 |
CH Prepaid expenses | 185.00 | | 185.00 | 185.00 |
CJ TOTAL (II) | 54 603.00 | | 54 603.00 | 54 603.00 |
CO Grand total (0 to V) | 98 388.00 | 20 079.00 | 78 309.00 | 98 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -30 215.00 | -38 948.00 | | -30 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 147.00 | 8 733.00 | | -21 147.00 |
DL TOTAL (I) | -34 862.00 | -13 715.00 | | -34 862.00 |
DU Loans and Debts from Credit Institutions (3) | 14 484.00 | | | 14 484.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 000.00 | 6 000.00 | | 6 000.00 |
DX Trade payables and related accounts | 53 646.00 | 54 791.00 | | 53 646.00 |
DY Tax and social security liabilities | 38 645.00 | 28 092.00 | | 38 645.00 |
EA Other liabilities | 396.00 | 103.00 | | 396.00 |
EC TOTAL (IV) | 113 171.00 | 88 987.00 | | 113 171.00 |
EE Grand total (I to V) | 78 309.00 | 75 272.00 | | 78 309.00 |
EG Accrued income and payables due within one year | 108 824.00 | 88 987.00 | | 108 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 438 411.00 | | 438 411.00 | 438 411.00 |
FJ Net sales | 438 411.00 | | 438 411.00 | 438 411.00 |
FO Operating subsidies | | | 127.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 884.00 | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 439 500.00 | |
FU Purchases of raw materials and other supplies | | | 72 797.00 | |
FV Inventory change (raw materials and supplies) | | | 737.00 | |
FW Other purchases and external expenses | | | 116 895.00 | |
FX Taxes, duties, and similar payments | | | 6 932.00 | |
FY Salaries and Wages | | | 180 268.00 | |
FZ Social Security Contributions | | | 60 693.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 347.00 | |
GE Other Expenses | | | 13 438.00 | |
GF Total Operating Expenses (II) | | | 458 107.00 | |
GG - OPERATING RESULT (I - II) | | | -18 607.00 | |
GL Other interest and similar income | | | 1 575.00 | |
GP Total financial income (V) | | | 1 575.00 | |
GR Interest and similar expenses | | | 460.00 | |
GU Total financial expenses (VI) | | | 460.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 492.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 884.00 | 1 276.00 | | 884.00 |
A4 Equity method investments | 10 042.00 | 22 406.00 | | 10 042.00 |
HA Exceptional income from management transactions | 347.00 | 57.00 | | 347.00 |
HB Exceptional income from capital transactions | 3 200.00 | | | 3 200.00 |
HD Total exceptional income (VII) | 3 547.00 | 57.00 | | 3 547.00 |
HE Exceptional expenses on management operations | 115.00 | 641.00 | | 115.00 |
HF Exceptional expenses on capital transactions | 7 087.00 | 96.00 | | 7 087.00 |
HH Total exceptional expenses (VIII) | 7 202.00 | 737.00 | | 7 202.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 655.00 | -680.00 | | -3 655.00 |
HL TOTAL REVENUE (I + III + V + VII) | 444 622.00 | 453 306.00 | | 444 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 465 769.00 | 444 573.00 | | 465 769.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 147.00 | 8 733.00 | | -21 147.00 |
HP References: Equipment leasing | 6 106.00 | 3 053.00 | | 6 106.00 |
| |
| 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 | 41 869.00 | | 20 201.00 | 41 869.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 112.00 | |
I4 DECREASES Grand Total | | 18 285.00 | 43 785.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 285.00 | 35 673.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 757.00 | | 20 201.00 | 33 757.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 112.00 | | | 8 112.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 930.00 | 6 347.00 | 11 198.00 | 24 930.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 930.00 | 6 347.00 | 11 198.00 | 24 930.00 |
| |
| 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 | 53 646.00 | 53 646.00 | | 53 646.00 |
8C Staff and Related Accounts | 17 759.00 | 17 759.00 | | 17 759.00 |
8D Social Security and Other Social Organizations | 17 364.00 | 17 364.00 | | 17 364.00 |
8K Other liabilities (including liabilities related to repo transactions) | 396.00 | 396.00 | | 396.00 |
UT Other financial assets | 8 112.00 | | | 8 112.00 |
UX Other trade receivables | 25 212.00 | | | 25 212.00 |
UY Staff and related accounts | 500.00 | | | 500.00 |
VB VAT | 10 213.00 | | | 10 213.00 |
VG Loans with a maturity of up to one year at origin | 14 484.00 | 10 137.00 | 4 347.00 | 14 484.00 |
VI Group and Associates | 6 000.00 | 6 000.00 | | 6 000.00 |
VJ Loans taken out during the year | 18 676.00 | | | 18 676.00 |
VK Loans repaid during the year | 4 193.00 | | | 4 193.00 |
VM Income taxes | 6 660.00 | | | 6 660.00 |
VS Prepaid expenses | 185.00 | | | 185.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 882.00 | 42 770.00 | 8 112.00 | 50 882.00 |
VW VAT | 3 522.00 | 3 522.00 | | 3 522.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 113 171.00 | 108 824.00 | 4 347.00 | 113 171.00 |
| |
| 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 | 2 700.00 | 1 891.00 | | 2 700.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 362.00 | 5 359.00 | | 5 362.00 |
ST Other accounts | 56 715.00 | 57 685.00 | | 56 715.00 |
XQ Rental, rental and co-ownership charges | 36 390.00 | 35 772.00 | | 36 390.00 |
YP Average staff number | 3.00 | 4.00 | | 3.00 |
YT Subcontracting | 2 230.00 | 957.00 | | 2 230.00 |
YU External personnel | 16 198.00 | 805.00 | | 16 198.00 |
YW Business tax | 4 232.00 | 2 058.00 | | 4 232.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 932.00 | 3 949.00 | | 6 932.00 |
YY Amount of VAT collected | 38 303.00 | 42 053.00 | | 38 303.00 |
YZ Total deductible VAT on goods and services | 37 235.00 | 34 607.00 | | 37 235.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 116 895.00 | 100 579.00 | | 116 895.00 |
