| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 359.00 | 359.00 | | 359.00 |
AR Technical installations, industrial equipment and tools | 849.00 | 155.00 | 693.00 | 849.00 |
AT Other tangible assets | 8 106.00 | 6 874.00 | 1 232.00 | 8 106.00 |
BJ TOTAL (I) | 9 315.00 | 7 389.00 | 1 925.00 | 9 315.00 |
BN Goods in progress | 9 200.00 | | 9 200.00 | 9 200.00 |
BX Customers and related accounts | 26 714.00 | 2 969.00 | 23 745.00 | 26 714.00 |
BZ Other receivables | 2 359.00 | | 2 359.00 | 2 359.00 |
CF Cash and cash equivalents | 32 465.00 | | 32 465.00 | 32 465.00 |
CJ TOTAL (II) | 70 740.00 | 2 969.00 | 67 770.00 | 70 740.00 |
CO Grand total (0 to V) | 80 055.00 | 10 358.00 | 69 696.00 | 80 055.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 27 362.00 | | | 27 362.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 454.00 | | | 3 454.00 |
DL TOTAL (I) | 33 016.00 | | | 33 016.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 718.00 | | | 18 718.00 |
DX Trade payables and related accounts | 15 104.00 | | | 15 104.00 |
DY Tax and social security liabilities | 2 755.00 | | | 2 755.00 |
EC TOTAL (IV) | 36 679.00 | | | 36 679.00 |
EE Grand total (I to V) | 69 696.00 | | | 69 696.00 |
EG Accrued income and payables due within one year | 36 679.00 | | | 36 679.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 101.00 | | | 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 143 596.00 | | 143 596.00 | 143 596.00 |
FJ Net sales | 143 596.00 | | 143 596.00 | 143 596.00 |
FM Inventory production | | | -3 080.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 128.00 | |
FR Total operating income (I) | | | 142 645.00 | |
FU Purchases of raw materials and other supplies | | | 59 968.00 | |
FW Other purchases and external expenses | | | 40 953.00 | |
FX Taxes, duties, and similar payments | | | 3 279.00 | |
FY Salaries and Wages | | | 16 200.00 | |
FZ Social Security Contributions | | | 13 171.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 455.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 969.00 | |
GE Other Expenses | | | 1 056.00 | |
GF Total Operating Expenses (II) | | | 138 054.00 | |
GG - OPERATING RESULT (I - II) | | | 4 591.00 | |
GR Interest and similar expenses | | | 378.00 | |
GU Total financial expenses (VI) | | | 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -378.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 212.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 283.00 | | | 1 283.00 |
A2 TOTAL ASSETS | 13 108.00 | | | 13 108.00 |
HK Income tax | 758.00 | | | 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 142 645.00 | | | 142 645.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 190.00 | | | 139 190.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 454.00 | | | 3 454.00 |
HP References: Equipment leasing | 2 975.00 | | | 2 975.00 |
| |
| 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 | 8 466.00 | | 849.00 | 8 466.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 359.00 | | | 359.00 |
I4 DECREASES Grand Total | | | 9 315.00 | |
IN DECREASES Start-up, development, or research expenses | | | 359.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 955.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 106.00 | | 849.00 | 8 106.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 934.00 | 455.00 | | 6 934.00 |
CY DEPRECIATION Start-up, development, or research expenses | 359.00 | | | 359.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 574.00 | 455.00 | | 6 574.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 845.00 | 2 969.00 | 845.00 | 845.00 |
7B Total provisions for depreciation | 845.00 | 2 969.00 | 845.00 | 845.00 |
7C Grand total | 845.00 | 2 969.00 | 845.00 | 845.00 |
UE of which provisions and reversals: - Operating | | 2 969.00 | 845.00 | |
| |
| 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 | 15 104.00 | 15 104.00 | | 15 104.00 |
8E Income Taxes | 758.00 | 758.00 | | 758.00 |
UX Other trade receivables | 21 224.00 | | | 21 224.00 |
VA Doubtful or disputed receivables | 5 490.00 | | | 5 490.00 |
VB VAT | 2 359.00 | | | 2 359.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 18 718.00 | 18 718.00 | | 18 718.00 |
VK Loans repaid during the year | 534.00 | | | 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 074.00 | 29 074.00 | | 29 074.00 |
VW VAT | 1 997.00 | 1 997.00 | | 1 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 679.00 | 36 679.00 | | 36 679.00 |
| |
| 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 | 2 417.00 | | | 2 417.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 701.00 | | | 1 701.00 |
ST Other accounts | 14 586.00 | | | 14 586.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | | | 1 800.00 |
YT Subcontracting | 22 865.00 | | | 22 865.00 |
YW Business tax | 862.00 | | | 862.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 279.00 | | | 3 279.00 |
YY Amount of VAT collected | 15 143.00 | | | 15 143.00 |
YZ Total deductible VAT on goods and services | 15 369.00 | | | 15 369.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 953.00 | | | 40 953.00 |
