| |
| 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 | 6 928.00 | 4 970.00 | 1 958.00 | 6 928.00 |
AT Other tangible assets | 25 928.00 | 13 262.00 | 12 666.00 | 25 928.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 3 414.00 | | 3 414.00 | 3 414.00 |
BJ TOTAL (I) | 36 285.00 | 18 232.00 | 18 052.00 | 36 285.00 |
BT Goods | 16 000.00 | | 16 000.00 | 16 000.00 |
BX Customers and related accounts | 15 347.00 | | 15 347.00 | 15 347.00 |
BZ Other receivables | 4 351.00 | | 4 351.00 | 4 351.00 |
CD Marketable securities | 80.00 | | 80.00 | 80.00 |
CF Cash and cash equivalents | 6 257.00 | | 6 257.00 | 6 257.00 |
CH Prepaid expenses | 5 444.00 | | 5 444.00 | 5 444.00 |
CJ TOTAL (II) | 47 480.00 | | 47 480.00 | 47 480.00 |
CO Grand total (0 to V) | 83 764.00 | 18 232.00 | 65 532.00 | 83 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -17 715.00 | -23 210.00 | | -17 715.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 493.00 | 5 495.00 | | -24 493.00 |
DL TOTAL (I) | -32 208.00 | -7 715.00 | | -32 208.00 |
DU Loans and Debts from Credit Institutions (3) | 59 330.00 | 19 979.00 | | 59 330.00 |
DV Miscellaneous Loans and Financial Debts (4) | 223.00 | 86.00 | | 223.00 |
DX Trade payables and related accounts | 27 406.00 | 37 953.00 | | 27 406.00 |
DY Tax and social security liabilities | 10 778.00 | 11 282.00 | | 10 778.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 97 740.00 | 69 302.00 | | 97 740.00 |
EE Grand total (I to V) | 65 532.00 | 61 587.00 | | 65 532.00 |
EG Accrued income and payables due within one year | 57 630.00 | 60 860.00 | | 57 630.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 124 830.00 | 3 503.00 | 128 333.00 | 124 830.00 |
FG Production sold - services | 136 893.00 | | 136 893.00 | 136 893.00 |
FJ Net sales | 261 722.00 | 3 503.00 | 265 226.00 | 261 722.00 |
FO Operating subsidies | | | 8 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 321.00 | |
FR Total operating income (I) | | | 275 047.00 | |
FS Purchases of goods (including customs duties) | | | 92 281.00 | |
FT Inventory change (goods) | | | -2 040.00 | |
FU Purchases of raw materials and other supplies | | | 3 545.00 | |
FW Other purchases and external expenses | | | 96 068.00 | |
FX Taxes, duties, and similar payments | | | 7 051.00 | |
FY Salaries and Wages | | | 71 379.00 | |
FZ Social Security Contributions | | | 25 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 798.00 | |
GE Other Expenses | | | 464.00 | |
GF Total Operating Expenses (II) | | | 299 377.00 | |
GG - OPERATING RESULT (I - II) | | | -24 330.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 912.00 | |
GU Total financial expenses (VI) | | | 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -910.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 241.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15.00 | 1 308.00 | | 15.00 |
HD Total exceptional income (VII) | 15.00 | 1 308.00 | | 15.00 |
HE Exceptional expenses on management operations | 868.00 | 2 757.00 | | 868.00 |
HH Total exceptional expenses (VIII) | 868.00 | 2 757.00 | | 868.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -853.00 | -1 448.00 | | -853.00 |
HK Income tax | -1 600.00 | -1 600.00 | | -1 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 275 063.00 | 292 237.00 | | 275 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 299 557.00 | 286 742.00 | | 299 557.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 493.00 | 5 495.00 | | -24 493.00 |
HP References: Equipment leasing | 3 866.00 | 3 866.00 | | 3 866.00 |
| |
| 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 | 36 285.00 | | | 36 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 429.00 | |
I4 DECREASES Grand Total | | | 36 285.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 857.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 857.00 | | | 32 857.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 429.00 | | | 3 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 434.00 | 4 798.00 | | 13 434.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 434.00 | 4 798.00 | | 13 434.00 |
| |
| 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 | 27 406.00 | 27 406.00 | | 27 406.00 |
8C Staff and Related Accounts | 1 245.00 | 1 245.00 | | 1 245.00 |
8D Social Security and Other Social Organizations | 4 388.00 | 4 388.00 | | 4 388.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3.00 | 3.00 | | 3.00 |
UT Other financial assets | 3 414.00 | 3 414.00 | | 3 414.00 |
UX Other trade receivables | 15 347.00 | | | 15 347.00 |
UY Staff and related accounts | 1 001.00 | | | 1 001.00 |
VB VAT | 14.00 | | | 14.00 |
VG Loans with a maturity of up to one year at origin | 5 122.00 | 5 122.00 | | 5 122.00 |
VH Loans with a maturity of more than one year at origin | 54 208.00 | 14 098.00 | 40 110.00 | 54 208.00 |
VI Group and Associates | 223.00 | 223.00 | | 223.00 |
VJ Loans taken out during the year | 45 766.00 | | | 45 766.00 |
VK Loans repaid during the year | 10 629.00 | | | 10 629.00 |
VM Income taxes | 2 633.00 | | | 2 633.00 |
VQ Other Taxes, Duties, and Similar Debts | 358.00 | 358.00 | | 358.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 702.00 | | | 702.00 |
VS Prepaid expenses | 5 444.00 | | | 5 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 556.00 | 28 556.00 | | 28 556.00 |
VW VAT | 4 787.00 | 4 787.00 | | 4 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 740.00 | 57 630.00 | 40 110.00 | 97 740.00 |
