| |
| 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 | 1 075.00 | 1 075.00 | | 1 075.00 |
AT Other tangible assets | 38 241.00 | 38 241.00 | | 38 241.00 |
BH Other financial assets | 882.00 | | 882.00 | 882.00 |
BJ TOTAL (I) | 40 198.00 | 39 316.00 | 882.00 | 40 198.00 |
BL Raw materials, supplies | 11 457.00 | | 11 457.00 | 11 457.00 |
BN Goods in progress | 48 500.00 | | 48 500.00 | 48 500.00 |
BV Advances and down payments on orders | 598.00 | | 598.00 | 598.00 |
BX Customers and related accounts | 14 877.00 | | 14 877.00 | 14 877.00 |
BZ Other receivables | 96.00 | | 96.00 | 96.00 |
CJ TOTAL (II) | 75 528.00 | | 75 528.00 | 75 528.00 |
CO Grand total (0 to V) | 115 727.00 | 39 316.00 | 76 411.00 | 115 727.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 52 775.00 | 52 775.00 | | 52 775.00 |
DH Retained earnings | -45 975.00 | -53 474.00 | | -45 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 128.00 | 7 499.00 | | -7 128.00 |
DL TOTAL (I) | 8 472.00 | 15 600.00 | | 8 472.00 |
DU Loans and Debts from Credit Institutions (3) | 18 396.00 | 4 955.00 | | 18 396.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 004.00 | 40 284.00 | | 38 004.00 |
DW Advances and down payments received on current orders | 710.00 | | | 710.00 |
DX Trade payables and related accounts | 4 915.00 | 8 799.00 | | 4 915.00 |
DY Tax and social security liabilities | 5 913.00 | 7 822.00 | | 5 913.00 |
EC TOTAL (IV) | 67 938.00 | 61 861.00 | | 67 938.00 |
EE Grand total (I to V) | 76 411.00 | 77 461.00 | | 76 411.00 |
EG Accrued income and payables due within one year | 67 938.00 | 61 861.00 | | 67 938.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18 396.00 | 4 955.00 | | 18 396.00 |
EI Including equity loans | 38 004.00 | | | 38 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 616.00 | | 70 616.00 | 70 616.00 |
FJ Net sales | 70 616.00 | | 70 616.00 | 70 616.00 |
FM Inventory production | | | -7 641.00 | |
FR Total operating income (I) | | | 62 974.00 | |
FU Purchases of raw materials and other supplies | | | 30 638.00 | |
FV Inventory change (raw materials and supplies) | | | -4 948.00 | |
FW Other purchases and external expenses | | | 23 806.00 | |
FX Taxes, duties, and similar payments | | | 2 146.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 7 436.00 | |
GF Total Operating Expenses (II) | | | 68 078.00 | |
GG - OPERATING RESULT (I - II) | | | -5 104.00 | |
GR Interest and similar expenses | | | 2 024.00 | |
GU Total financial expenses (VI) | | | 2 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 024.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 7 436.00 | 4 122.00 | | 7 436.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 974.00 | 75 636.00 | | 62 974.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 102.00 | 68 137.00 | | 70 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 128.00 | 7 499.00 | | -7 128.00 |
| |
| 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 | 40 198.00 | | | 40 198.00 |
I3 DECREASES Total Financial Fixed Assets | | | 882.00 | |
I4 DECREASES Grand Total | | | 40 198.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 39 316.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 39 316.00 | | | 39 316.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 882.00 | | | 882.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 316.00 | | | 39 316.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 316.00 | | | 39 316.00 |
| |
| 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 | 4 915.00 | 4 915.00 | | 4 915.00 |
UT Other financial assets | 882.00 | 882.00 | | 882.00 |
UX Other trade receivables | 14 877.00 | | | 14 877.00 |
VB VAT | 96.00 | | | 96.00 |
VG Loans with a maturity of up to one year at origin | 18 396.00 | 18 396.00 | | 18 396.00 |
VH Loans with a maturity of more than one year at origin | 18 396.00 | 18 396.00 | | 18 396.00 |
VI Group and Associates | 38 004.00 | 38 004.00 | | 38 004.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 855.00 | 15 855.00 | | 15 855.00 |
VW VAT | 5 913.00 | 5 913.00 | | 5 913.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 85 624.00 | 85 624.00 | | 85 624.00 |
