| |
| 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 | 4 108.00 | 4 108.00 | | 4 108.00 |
AT Other tangible assets | 26 102.00 | 16 242.00 | 9 859.00 | 26 102.00 |
BJ TOTAL (I) | 30 209.00 | 20 350.00 | 9 859.00 | 30 209.00 |
BX Customers and related accounts | 68 014.00 | | 68 014.00 | 68 014.00 |
BZ Other receivables | 1 185.00 | | 1 185.00 | 1 185.00 |
CD Marketable securities | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 50 976.00 | | 50 976.00 | 50 976.00 |
CJ TOTAL (II) | 120 252.00 | | 120 252.00 | 120 252.00 |
CO Grand total (0 to V) | 150 461.00 | 20 350.00 | 130 111.00 | 150 461.00 |
| |
| 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 |
DH Retained earnings | 84 002.00 | 108 018.00 | | 84 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 761.00 | -23 216.00 | | 14 761.00 |
DL TOTAL (I) | 107 563.00 | 92 802.00 | | 107 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 639.00 | 8 112.00 | | 2 639.00 |
DX Trade payables and related accounts | 3 573.00 | 2 893.00 | | 3 573.00 |
DY Tax and social security liabilities | 14 504.00 | 6 131.00 | | 14 504.00 |
EA Other liabilities | 1 832.00 | 1 832.00 | | 1 832.00 |
EC TOTAL (IV) | 22 548.00 | 18 967.00 | | 22 548.00 |
EE Grand total (I to V) | 130 111.00 | 111 769.00 | | 130 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 179 164.00 | | 179 164.00 | 179 164.00 |
FJ Net sales | 179 164.00 | | 179 164.00 | 179 164.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 179 168.00 | |
FU Purchases of raw materials and other supplies | | | 58 030.00 | |
FW Other purchases and external expenses | | | 64 444.00 | |
FX Taxes, duties, and similar payments | | | 2 055.00 | |
FY Salaries and Wages | | | 19 298.00 | |
FZ Social Security Contributions | | | 6 222.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 558.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 154 608.00 | |
GG - OPERATING RESULT (I - II) | | | 24 561.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 367.00 | | | 367.00 |
HD Total exceptional income (VII) | 367.00 | | | 367.00 |
HE Exceptional expenses on management operations | 10 168.00 | 187.00 | | 10 168.00 |
HH Total exceptional expenses (VIII) | 10 168.00 | 187.00 | | 10 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 801.00 | -187.00 | | -9 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 537.00 | 80 013.00 | | 179 537.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 776.00 | 103 229.00 | | 164 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 761.00 | -23 216.00 | | 14 761.00 |
| |
| 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 | 29 477.00 | | 733.00 | 29 477.00 |
I4 DECREASES Grand Total | | | 30 209.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 209.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 477.00 | | 733.00 | 29 477.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 792.00 | 4 558.00 | | 15 792.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 792.00 | 4 558.00 | | 15 792.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 639.00 | 2 639.00 | | 2 639.00 |
8B Suppliers and Related Accounts | 3 573.00 | 3 573.00 | | 3 573.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 832.00 | 1 832.00 | | 1 832.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 504.00 | 14 504.00 | | 14 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 199.00 | 69 199.00 | | 69 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 548.00 | 22 548.00 | | 22 548.00 |
