| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 299.00 | 2 012.00 | 19 288.00 | 21 299.00 |
BJ TOTAL (I) | 21 299.00 | 2 012.00 | 19 288.00 | 21 299.00 |
BL Raw materials, supplies | 1 938.00 | | 1 938.00 | 1 938.00 |
BN Goods in progress | 6 073.00 | | 6 073.00 | 6 073.00 |
BX Customers and related accounts | 10 780.00 | | 10 780.00 | 10 780.00 |
BZ Other receivables | 6 332.00 | | 6 332.00 | 6 332.00 |
CF Cash and cash equivalents | 4 425.00 | | 4 425.00 | 4 425.00 |
CJ TOTAL (II) | 29 548.00 | | 29 548.00 | 29 548.00 |
CO Grand total (0 to V) | 50 848.00 | 2 012.00 | 48 836.00 | 50 848.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 201.00 | | | 4 201.00 |
DL TOTAL (I) | 7 201.00 | | | 7 201.00 |
DU Loans and Debts from Credit Institutions (3) | 15 832.00 | | | 15 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 303.00 | | | 1 303.00 |
DW Advances and down payments received on current orders | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 19 045.00 | | | 19 045.00 |
DY Tax and social security liabilities | 1 154.00 | | | 1 154.00 |
EA Other liabilities | 1 300.00 | | | 1 300.00 |
EC TOTAL (IV) | 41 635.00 | | | 41 635.00 |
EE Grand total (I to V) | 48 836.00 | | | 48 836.00 |
EG Accrued income and payables due within one year | 26 133.00 | | | 26 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 837.00 | | 64 837.00 | 64 837.00 |
FJ Net sales | 64 837.00 | | 64 837.00 | 64 837.00 |
FM Inventory production | | | 6 073.00 | |
FR Total operating income (I) | | | 70 911.00 | |
FU Purchases of raw materials and other supplies | | | 36 128.00 | |
FV Inventory change (raw materials and supplies) | | | -1 938.00 | |
FW Other purchases and external expenses | | | 28 057.00 | |
FX Taxes, duties, and similar payments | | | 364.00 | |
FY Salaries and Wages | | | 827.00 | |
FZ Social Security Contributions | | | 224.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 012.00 | |
GE Other Expenses | | | 172.00 | |
GF Total Operating Expenses (II) | | | 65 845.00 | |
GG - OPERATING RESULT (I - II) | | | 5 066.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 962.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 744.00 | | | 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 911.00 | | | 70 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 710.00 | | | 66 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 201.00 | | | 4 201.00 |
| |
| 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 | | | 21 299.00 | |
I4 DECREASES Grand Total | | | 21 299.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 299.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 21 299.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 012.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 012.00 | | |
| |
| 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 | 19 045.00 | 19 045.00 | | 19 045.00 |
8D Social Security and Other Social Organizations | 410.00 | 410.00 | | 410.00 |
8E Income Taxes | 744.00 | 744.00 | | 744.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 300.00 | 1 300.00 | | 1 300.00 |
UX Other trade receivables | 10 780.00 | | | 10 780.00 |
VB VAT | 5 908.00 | | | 5 908.00 |
VH Loans with a maturity of more than one year at origin | 15 832.00 | 3 330.00 | 12 502.00 | 15 832.00 |
VI Group and Associates | 1 303.00 | 1 303.00 | | 1 303.00 |
VJ Loans taken out during the year | 17 200.00 | | | 17 200.00 |
VK Loans repaid during the year | 1 818.00 | | | 1 818.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 424.00 | | | 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 112.00 | 17 112.00 | | 17 112.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 635.00 | 26 133.00 | 12 502.00 | 38 635.00 |
| |
| 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 | 364.00 | | | 364.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 741.00 | | | 2 741.00 |
ST Other accounts | 6 771.00 | | | 6 771.00 |
XQ Rental, rental and co-ownership charges | 3 092.00 | | | 3 092.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 15 454.00 | | | 15 454.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 364.00 | | | 364.00 |
YY Amount of VAT collected | 2 632.00 | | | 2 632.00 |
YZ Total deductible VAT on goods and services | 9 262.00 | | | 9 262.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 057.00 | | | 28 057.00 |
