| |
| 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 | 61 913.00 | 40 230.00 | 21 683.00 | 61 913.00 |
AT Other tangible assets | 7 307.00 | 7 307.00 | | 7 307.00 |
BH Other financial assets | 405.00 | | 405.00 | 405.00 |
BJ TOTAL (I) | 69 626.00 | 47 537.00 | 22 089.00 | 69 626.00 |
BX Customers and related accounts | 4 601.00 | | 4 601.00 | 4 601.00 |
BZ Other receivables | 1 057.00 | | 1 057.00 | 1 057.00 |
CF Cash and cash equivalents | 60 476.00 | | 60 476.00 | 60 476.00 |
CH Prepaid expenses | 2 242.00 | | 2 242.00 | 2 242.00 |
CJ TOTAL (II) | 68 377.00 | | 68 377.00 | 68 377.00 |
CO Grand total (0 to V) | 138 002.00 | 47 537.00 | 90 465.00 | 138 002.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 763.00 | | | 763.00 |
DG Other reserves | 51 654.00 | | | 51 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 902.00 | | | 13 902.00 |
DL TOTAL (I) | 73 942.00 | | | 73 942.00 |
DU Loans and Debts from Credit Institutions (3) | 18.00 | | | 18.00 |
DX Trade payables and related accounts | 1 548.00 | | | 1 548.00 |
DY Tax and social security liabilities | 14 957.00 | | | 14 957.00 |
EC TOTAL (IV) | 16 523.00 | | | 16 523.00 |
EE Grand total (I to V) | 90 465.00 | | | 90 465.00 |
EG Accrued income and payables due within one year | 16 523.00 | | | 16 523.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 18.00 | | | 18.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 684.00 | | 114 684.00 | 114 684.00 |
FJ Net sales | 114 684.00 | | 114 684.00 | 114 684.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 455.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 115 150.00 | |
FW Other purchases and external expenses | | | 30 433.00 | |
FX Taxes, duties, and similar payments | | | 7 654.00 | |
FY Salaries and Wages | | | 33 773.00 | |
FZ Social Security Contributions | | | 12 064.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 717.00 | |
GE Other Expenses | | | 865.00 | |
GF Total Operating Expenses (II) | | | 95 507.00 | |
GG - OPERATING RESULT (I - II) | | | 19 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 643.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 455.00 | | | 455.00 |
HK Income tax | 5 741.00 | | | 5 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 150.00 | | | 115 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 248.00 | | | 101 248.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 902.00 | | | 13 902.00 |
| |
| 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 | 69 626.00 | | | 69 626.00 |
I3 DECREASES Total Financial Fixed Assets | | | 405.00 | |
I4 DECREASES Grand Total | | | 69 626.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 69 220.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 69 220.00 | | | 69 220.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 405.00 | | | 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 820.00 | 10 717.00 | | 36 820.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 820.00 | 10 717.00 | | 36 820.00 |
| |
| 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 | 1 548.00 | 1 548.00 | | 1 548.00 |
8C Staff and Related Accounts | 7 850.00 | 7 850.00 | | 7 850.00 |
8D Social Security and Other Social Organizations | 4 770.00 | 4 770.00 | | 4 770.00 |
UT Other financial assets | 405.00 | | | 405.00 |
UX Other trade receivables | 4 601.00 | | | 4 601.00 |
VB VAT | 163.00 | | | 163.00 |
VC Group and associates | 758.00 | | | 758.00 |
VH Loans with a maturity of more than one year at origin | 18.00 | 18.00 | | 18.00 |
VQ Other Taxes, Duties, and Similar Debts | 682.00 | 682.00 | | 682.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 136.00 | | | 136.00 |
VS Prepaid expenses | 2 242.00 | | | 2 242.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 306.00 | 7 901.00 | 405.00 | 8 306.00 |
VW VAT | 1 655.00 | 1 655.00 | | 1 655.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 523.00 | 16 523.00 | | 16 523.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
