| |
| 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 | 2 288.00 | 1 300.00 | 988.00 | 2 288.00 |
AT Other tangible assets | 1 035.00 | 1 035.00 | | 1 035.00 |
BJ TOTAL (I) | 3 323.00 | 2 335.00 | 988.00 | 3 323.00 |
BV Advances and down payments on orders | 390.00 | | 390.00 | 390.00 |
BX Customers and related accounts | 30 255.00 | | 30 255.00 | 30 255.00 |
BZ Other receivables | 3 529.00 | | 3 529.00 | 3 529.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 34 174.00 | | 34 174.00 | 34 174.00 |
CO Grand total (0 to V) | 37 497.00 | 2 335.00 | 35 162.00 | 37 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 7 062.00 | 6 135.00 | | 7 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -876.00 | 927.00 | | -876.00 |
DL TOTAL (I) | 7 287.00 | 8 162.00 | | 7 287.00 |
DU Loans and Debts from Credit Institutions (3) | 6 018.00 | | | 6 018.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155.00 | 14.00 | | 155.00 |
DX Trade payables and related accounts | 10 082.00 | 5 896.00 | | 10 082.00 |
DY Tax and social security liabilities | 11 621.00 | 2 464.00 | | 11 621.00 |
EC TOTAL (IV) | 27 875.00 | 8 374.00 | | 27 875.00 |
EE Grand total (I to V) | 35 162.00 | 16 536.00 | | 35 162.00 |
EG Accrued income and payables due within one year | 25 859.00 | 8 374.00 | | 25 859.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 018.00 | | | 3 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 463.00 | | 123 463.00 | 123 463.00 |
FJ Net sales | 123 463.00 | | 123 463.00 | 123 463.00 |
FR Total operating income (I) | | | 123 463.00 | |
FU Purchases of raw materials and other supplies | | | 51 192.00 | |
FW Other purchases and external expenses | | | 47 063.00 | |
FX Taxes, duties, and similar payments | | | 1 323.00 | |
FY Salaries and Wages | | | 14 565.00 | |
FZ Social Security Contributions | | | 8 711.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 401.00 | |
GF Total Operating Expenses (II) | | | 124 256.00 | |
GG - OPERATING RESULT (I - II) | | | -793.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 62.00 | | |
HH Total exceptional expenses (VIII) | | 62.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -62.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 123 463.00 | 137 601.00 | | 123 463.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 338.00 | 136 674.00 | | 124 338.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -876.00 | 927.00 | | -876.00 |
HP References: Equipment leasing | 467.00 | | | 467.00 |
| |
| 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 | 3 323.00 | | | 3 323.00 |
I4 DECREASES Grand Total | | | 3 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 323.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 323.00 | | | 3 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 934.00 | 1 401.00 | | 934.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 934.00 | 1 401.00 | | 934.00 |
| |
| 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 | 10 082.00 | 10 082.00 | | 10 082.00 |
8C Staff and Related Accounts | 2 040.00 | 2 040.00 | | 2 040.00 |
8D Social Security and Other Social Organizations | 7 169.00 | 7 169.00 | | 7 169.00 |
UX Other trade receivables | 30 255.00 | | | 30 255.00 |
VB VAT | 3 085.00 | | | 3 085.00 |
VG Loans with a maturity of up to one year at origin | 3 018.00 | 3 018.00 | | 3 018.00 |
VH Loans with a maturity of more than one year at origin | 3 000.00 | 984.00 | 2 016.00 | 3 000.00 |
VI Group and Associates | 155.00 | 155.00 | | 155.00 |
VJ Loans taken out during the year | 3 000.00 | | | 3 000.00 |
VM Income taxes | 296.00 | | | 296.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 148.00 | | | 148.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 784.00 | 33 784.00 | | 33 784.00 |
VW VAT | 2 412.00 | 2 412.00 | | 2 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 875.00 | 25 859.00 | 2 016.00 | 27 875.00 |
| |
| 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 | | 540.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 870.00 | 3 331.00 | | 4 870.00 |
ST Other accounts | 15 522.00 | 14 471.00 | | 15 522.00 |
XQ Rental, rental and co-ownership charges | 10 415.00 | 15 258.00 | | 10 415.00 |
YQ Equipment leasing commitment | 20 784.00 | | | 20 784.00 |
YT Subcontracting | 11 170.00 | 21 799.00 | | 11 170.00 |
YU External personnel | 5 086.00 | | | 5 086.00 |
YW Business tax | 1 323.00 | 795.00 | | 1 323.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 323.00 | 1 335.00 | | 1 323.00 |
YY Amount of VAT collected | 12 424.00 | 14 054.00 | | 12 424.00 |
YZ Total deductible VAT on goods and services | 13 784.00 | 14 078.00 | | 13 784.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 063.00 | 54 861.00 | | 47 063.00 |
