| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 90 500.00 | 9 050.00 | 81 450.00 | 90 500.00 |
AR Technical installations, industrial equipment and tools | 1 664.00 | 1 438.00 | 227.00 | 1 664.00 |
AT Other tangible assets | 19 574.00 | 14 277.00 | 5 297.00 | 19 574.00 |
BH Other financial assets | 1 100.00 | | 1 100.00 | 1 100.00 |
BJ TOTAL (I) | 162 338.00 | 24 765.00 | 137 573.00 | 162 338.00 |
BZ Other receivables | 4 164.00 | | 4 164.00 | 4 164.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 5 460.00 | | 5 460.00 | 5 460.00 |
CJ TOTAL (II) | 9 644.00 | | 9 644.00 | 9 644.00 |
CO Grand total (0 to V) | 171 982.00 | 24 765.00 | 147 217.00 | 171 982.00 |
CU Other investments | 49 500.00 | | 49 500.00 | 49 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 13 341.00 | 11 609.00 | | 13 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 672.00 | 1 732.00 | | -1 672.00 |
DL TOTAL (I) | 121 669.00 | 123 341.00 | | 121 669.00 |
DU Loans and Debts from Credit Institutions (3) | | 9 290.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 404.00 | 7 584.00 | | 404.00 |
DX Trade payables and related accounts | 3 354.00 | 1 212.00 | | 3 354.00 |
DY Tax and social security liabilities | 5 033.00 | 261.00 | | 5 033.00 |
EA Other liabilities | 16 757.00 | 8 312.00 | | 16 757.00 |
EC TOTAL (IV) | 25 548.00 | 26 658.00 | | 25 548.00 |
EE Grand total (I to V) | 147 217.00 | 149 999.00 | | 147 217.00 |
EG Accrued income and payables due within one year | 25 548.00 | 26 658.00 | | 25 548.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 9 290.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 574 512.00 | | 574 512.00 | 574 512.00 |
FJ Net sales | 574 512.00 | | 574 512.00 | 574 512.00 |
FQ Other income | | | 263.00 | |
FR Total operating income (I) | | | 574 775.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | 56 239.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 76 166.00 | |
FX Taxes, duties, and similar payments | | | 12 888.00 | |
FY Salaries and Wages | | | 384 787.00 | |
FZ Social Security Contributions | | | 30 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 353.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 2 320.00 | |
GF Total Operating Expenses (II) | | | 574 397.00 | |
GG - OPERATING RESULT (I - II) | | | 378.00 | |
GI Supported loss or transferred profit (IV) | | | 1 956.00 | |
GR Interest and similar expenses | | | 89.00 | |
GU Total financial expenses (VI) | | | 89.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 574 775.00 | 543 088.00 | | 574 775.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 576 446.00 | 541 356.00 | | 576 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 672.00 | 1 732.00 | | -1 672.00 |
HP References: Equipment leasing | 4 735.00 | 6 330.00 | | 4 735.00 |
| |
| 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 | 160 023.00 | | | 160 023.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 600.00 | |
I4 DECREASES Grand Total | | | 162 338.00 | |
IO DECREASES Total including other intangible assets | | | 90 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 238.00 | |
KD ACQUISITIONS Total including other intangible assets | 90 500.00 | | | 90 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 923.00 | | | 18 923.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 600.00 | | | 50 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 412.00 | 11 353.00 | | 13 412.00 |
PE DEPRECIATION Total including other intangible assets | | 9 050.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 13 412.00 | 2 303.00 | | 13 412.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 1 100.00 | 1 100.00 | | 1 100.00 |
VP Miscellaneous | 4 164.00 | | | 4 164.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 264.00 | 4 164.00 | 1 100.00 | 5 264.00 |
