| |
| 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 | 11 414.00 | 8 266.00 | 3 148.00 | 11 414.00 |
AT Other tangible assets | 32 263.00 | 12 127.00 | 20 136.00 | 32 263.00 |
BJ TOTAL (I) | 43 677.00 | 20 393.00 | 23 284.00 | 43 677.00 |
BL Raw materials, supplies | 5 029.00 | | 5 029.00 | 5 029.00 |
BT Goods | 2 737.00 | | 2 737.00 | 2 737.00 |
BV Advances and down payments on orders | 480.00 | | 480.00 | 480.00 |
BX Customers and related accounts | 3 248.00 | | 3 248.00 | 3 248.00 |
BZ Other receivables | 8 328.00 | | 8 328.00 | 8 328.00 |
CF Cash and cash equivalents | 47 983.00 | | 47 983.00 | 47 983.00 |
CH Prepaid expenses | 3 210.00 | | 3 210.00 | 3 210.00 |
CJ TOTAL (II) | 71 015.00 | | 71 015.00 | 71 015.00 |
CO Grand total (0 to V) | 114 692.00 | 20 393.00 | 94 300.00 | 114 692.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 65 641.00 | 62 327.00 | | 65 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 746.00 | 3 315.00 | | -5 746.00 |
DL TOTAL (I) | 63 195.00 | 68 941.00 | | 63 195.00 |
DU Loans and Debts from Credit Institutions (3) | 11 834.00 | 22 086.00 | | 11 834.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | 3 870.00 | | 70.00 |
DX Trade payables and related accounts | 9 537.00 | 2 416.00 | | 9 537.00 |
DY Tax and social security liabilities | 9 663.00 | 11 324.00 | | 9 663.00 |
EC TOTAL (IV) | 31 105.00 | 39 696.00 | | 31 105.00 |
EE Grand total (I to V) | 94 300.00 | 108 637.00 | | 94 300.00 |
EG Accrued income and payables due within one year | 27 830.00 | 27 861.00 | | 27 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 506.00 | | 10 506.00 | 10 506.00 |
FG Production sold - services | 103 890.00 | | 103 890.00 | 103 890.00 |
FJ Net sales | 114 396.00 | | 114 396.00 | 114 396.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 696.00 | |
FQ Other income | | | 536.00 | |
FR Total operating income (I) | | | 117 628.00 | |
FS Purchases of goods (including customs duties) | | | 5 047.00 | |
FT Inventory change (goods) | | | -572.00 | |
FU Purchases of raw materials and other supplies | | | 15 276.00 | |
FV Inventory change (raw materials and supplies) | | | -186.00 | |
FW Other purchases and external expenses | | | 28 888.00 | |
FX Taxes, duties, and similar payments | | | 1 092.00 | |
FY Salaries and Wages | | | 62 993.00 | |
FZ Social Security Contributions | | | 3 698.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 033.00 | |
GE Other Expenses | | | 244.00 | |
GF Total Operating Expenses (II) | | | 123 514.00 | |
GG - OPERATING RESULT (I - II) | | | -5 887.00 | |
GR Interest and similar expenses | | | 642.00 | |
GU Total financial expenses (VI) | | | 642.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 23.00 | 109.00 | | 23.00 |
HH Total exceptional expenses (VIII) | 23.00 | 109.00 | | 23.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23.00 | -109.00 | | -23.00 |
HK Income tax | -805.00 | -210.00 | | -805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 628.00 | 135 783.00 | | 117 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 374.00 | 132 468.00 | | 123 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 746.00 | 3 315.00 | | -5 746.00 |
| |
| 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 | 42 357.00 | | 2 267.00 | 42 357.00 |
I4 DECREASES Grand Total | | 947.00 | 43 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | 947.00 | 43 677.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 357.00 | | 2 267.00 | 42 357.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 306.00 | 7 033.00 | 947.00 | 14 306.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 306.00 | 7 033.00 | 947.00 | 14 306.00 |
| |
| 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 | 9 537.00 | 9 537.00 | | 9 537.00 |
8C Staff and Related Accounts | 4 461.00 | 4 461.00 | | 4 461.00 |
8D Social Security and Other Social Organizations | 3 093.00 | 3 093.00 | | 3 093.00 |
UX Other trade receivables | 3 248.00 | | | 3 248.00 |
VB VAT | 2 253.00 | | | 2 253.00 |
VH Loans with a maturity of more than one year at origin | 11 834.00 | 8 560.00 | 3 274.00 | 11 834.00 |
VI Group and Associates | 70.00 | 70.00 | | 70.00 |
VJ Loans taken out during the year | 642.00 | | | 642.00 |
VK Loans repaid during the year | 10 894.00 | | | 10 894.00 |
VM Income taxes | 3 625.00 | | | 3 625.00 |
VP Miscellaneous | 2 449.00 | | | 2 449.00 |
VQ Other Taxes, Duties, and Similar Debts | 298.00 | 298.00 | | 298.00 |
VS Prepaid expenses | 3 210.00 | | | 3 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 786.00 | 14 786.00 | | 14 786.00 |
VW VAT | 1 811.00 | 1 811.00 | | 1 811.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 105.00 | 27 830.00 | 3 274.00 | 31 105.00 |
