| |
| 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 | 7 204.00 | 7 204.00 | | 7 204.00 |
AT Other tangible assets | 112 436.00 | 108 189.00 | 4 247.00 | 112 436.00 |
BF Loans | 25 500.00 | | 25 500.00 | 25 500.00 |
BH Other financial assets | 13 900.00 | | 13 900.00 | 13 900.00 |
BJ TOTAL (I) | 159 050.00 | 115 394.00 | 43 657.00 | 159 050.00 |
BT Goods | 683.00 | | 683.00 | 683.00 |
BX Customers and related accounts | 18 503.00 | | 18 503.00 | 18 503.00 |
BZ Other receivables | 11 712.00 | | 11 712.00 | 11 712.00 |
CF Cash and cash equivalents | 6 745.00 | | 6 745.00 | 6 745.00 |
CH Prepaid expenses | 1 966.00 | | 1 966.00 | 1 966.00 |
CJ TOTAL (II) | 39 608.00 | | 39 608.00 | 39 608.00 |
CO Grand total (0 to V) | 198 658.00 | 115 394.00 | 83 265.00 | 198 658.00 |
CP Shares due in less than one year | 39 400.00 | | | 39 400.00 |
CU Other investments | 10.00 | | 10.00 | 10.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 200.00 | 38 200.00 | | 38 200.00 |
DH Retained earnings | -130 102.00 | -82 802.00 | | -130 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 226.00 | -47 300.00 | | -6 226.00 |
DL TOTAL (I) | -98 127.00 | -91 902.00 | | -98 127.00 |
DU Loans and Debts from Credit Institutions (3) | 9 580.00 | 8 556.00 | | 9 580.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364.00 | 31.00 | | 364.00 |
DX Trade payables and related accounts | 104 911.00 | 101 447.00 | | 104 911.00 |
DY Tax and social security liabilities | 66 537.00 | 65 665.00 | | 66 537.00 |
EA Other liabilities | | 21.00 | | |
EC TOTAL (IV) | 181 392.00 | 175 720.00 | | 181 392.00 |
EE Grand total (I to V) | 83 265.00 | 83 819.00 | | 83 265.00 |
EG Accrued income and payables due within one year | 181 392.00 | 175 720.00 | | 181 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 295 463.00 | | 295 483.00 | 295 463.00 |
FJ Net sales | 295 463.00 | | 295 483.00 | 295 463.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 295 493.00 | |
FT Inventory change (goods) | | | 9.00 | |
FU Purchases of raw materials and other supplies | | | 10 690.00 | |
FW Other purchases and external expenses | | | 138 378.00 | |
FX Taxes, duties, and similar payments | | | 6 300.00 | |
FY Salaries and Wages | | | 120 574.00 | |
FZ Social Security Contributions | | | 27 560.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 961.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 304 492.00 | |
GG - OPERATING RESULT (I - II) | | | -8 999.00 | |
GR Interest and similar expenses | | | 774.00 | |
GU Total financial expenses (VI) | | | 774.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -774.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 773.00 | 654.00 | | 4 773.00 |
HD Total exceptional income (VII) | 4 773.00 | 654.00 | | 4 773.00 |
HE Exceptional expenses on management operations | 1 226.00 | 20 174.00 | | 1 226.00 |
HH Total exceptional expenses (VIII) | 1 226.00 | 20 174.00 | | 1 226.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 548.00 | -19 520.00 | | 3 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 300 266.00 | 286 923.00 | | 300 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 306 492.00 | 334 223.00 | | 306 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 226.00 | -47 300.00 | | -6 226.00 |
| |
| 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 | 159 050.00 | | | 159 050.00 |
I3 DECREASES Total Financial Fixed Assets | | | 39 410.00 | |
I4 DECREASES Grand Total | | | 159 050.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 641.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 119 641.00 | | | 119 641.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 39 410.00 | | | 39 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 114 433.00 | 961.00 | | 114 433.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 114 433.00 | 961.00 | | 114 433.00 |
| |
| 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 | 104 911.00 | 104 911.00 | | 104 911.00 |
8C Staff and Related Accounts | 11 436.00 | 11 436.00 | | 11 436.00 |
8D Social Security and Other Social Organizations | 31 904.00 | 31 904.00 | | 31 904.00 |
UP Loans | 25 500.00 | 25 500.00 | | 25 500.00 |
UT Other financial assets | 13 900.00 | 13 900.00 | | 13 900.00 |
UX Other trade receivables | 18 503.00 | | | 18 503.00 |
VB VAT | 1 125.00 | | | 1 125.00 |
VG Loans with a maturity of up to one year at origin | 9 580.00 | 9 580.00 | | 9 580.00 |
VI Group and Associates | 364.00 | 364.00 | | 364.00 |
VM Income taxes | 5 186.00 | | | 5 186.00 |
VQ Other Taxes, Duties, and Similar Debts | 306.00 | 306.00 | | 306.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 401.00 | | | 5 401.00 |
VS Prepaid expenses | 1 966.00 | | | 1 966.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 71 580.00 | 71 580.00 | | 71 580.00 |
VW VAT | 22 891.00 | 22 891.00 | | 22 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 392.00 | 181 392.00 | | 181 392.00 |
