| |
| 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 | 33 994.00 | 33 994.00 | | 33 994.00 |
AT Other tangible assets | 15 155.00 | 13 932.00 | 1 224.00 | 15 155.00 |
BH Other financial assets | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 50 673.00 | 47 925.00 | 2 748.00 | 50 673.00 |
BL Raw materials, supplies | 6 550.00 | | 6 550.00 | 6 550.00 |
BT Goods | 5 990.00 | | 5 990.00 | 5 990.00 |
BZ Other receivables | 646.00 | | 646.00 | 646.00 |
CD Marketable securities | 20 015.00 | | 20 015.00 | 20 015.00 |
CF Cash and cash equivalents | 21 818.00 | | 21 818.00 | 21 818.00 |
CH Prepaid expenses | 11 778.00 | | 11 778.00 | 11 778.00 |
CJ TOTAL (II) | 66 797.00 | | 66 797.00 | 66 797.00 |
CO Grand total (0 to V) | 117 470.00 | 47 925.00 | 69 545.00 | 117 470.00 |
| |
| 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) | 762.00 | | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 744.00 | | | 27 744.00 |
DL TOTAL (I) | 36 129.00 | | | 36 129.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 071.00 | | | 8 071.00 |
DX Trade payables and related accounts | 4 270.00 | | | 4 270.00 |
DY Tax and social security liabilities | 8 707.00 | | | 8 707.00 |
EA Other liabilities | 12 369.00 | | | 12 369.00 |
EC TOTAL (IV) | 33 416.00 | | | 33 416.00 |
EE Grand total (I to V) | 69 545.00 | | | 69 545.00 |
EG Accrued income and payables due within one year | 33 416.00 | | | 33 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 307.00 | | 3 307.00 | 3 307.00 |
FG Production sold - services | 142 469.00 | | 142 469.00 | 142 469.00 |
FJ Net sales | 145 776.00 | | 145 776.00 | 145 776.00 |
FO Operating subsidies | | | 1 537.00 | |
FR Total operating income (I) | | | 147 312.00 | |
FT Inventory change (goods) | | | -593.00 | |
FU Purchases of raw materials and other supplies | | | 13 431.00 | |
FV Inventory change (raw materials and supplies) | | | -652.00 | |
FW Other purchases and external expenses | | | 34 744.00 | |
FX Taxes, duties, and similar payments | | | 7 396.00 | |
FY Salaries and Wages | | | 42 073.00 | |
FZ Social Security Contributions | | | 22 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 91.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 119 343.00 | |
GG - OPERATING RESULT (I - II) | | | 27 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 12 858.00 | | | 12 858.00 |
HE Exceptional expenses on management operations | 225.00 | | | 225.00 |
HH Total exceptional expenses (VIII) | 225.00 | | | 225.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -225.00 | | | -225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 312.00 | | | 147 312.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 568.00 | | | 119 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 744.00 | | | 27 744.00 |
| |
| 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 | 49 358.00 | | 1 315.00 | 49 358.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 524.00 | |
I4 DECREASES Grand Total | | | 50 673.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 834.00 | | 1 315.00 | 47 834.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 524.00 | | | 1 524.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 47 834.00 | 91.00 | | 47 834.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 834.00 | 91.00 | | 47 834.00 |
| |
| 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 | 4 270.00 | 4 270.00 | | 4 270.00 |
8C Staff and Related Accounts | 2 440.00 | 2 440.00 | | 2 440.00 |
8D Social Security and Other Social Organizations | 2 758.00 | 2 758.00 | | 2 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 369.00 | 12 369.00 | | 12 369.00 |
UT Other financial assets | 1 524.00 | | | 1 524.00 |
VB VAT | 646.00 | | | 646.00 |
VI Group and Associates | 8 071.00 | 8 071.00 | | 8 071.00 |
VQ Other Taxes, Duties, and Similar Debts | 778.00 | 778.00 | | 778.00 |
VS Prepaid expenses | 11 778.00 | | | 11 778.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 948.00 | 12 424.00 | 1 524.00 | 13 948.00 |
VW VAT | 2 731.00 | 2 731.00 | | 2 731.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 416.00 | 33 416.00 | | 33 416.00 |
| |
| 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 | 4 695.00 | | | 4 695.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 904.00 | | | 5 904.00 |
ST Other accounts | 7 846.00 | | | 7 846.00 |
XQ Rental, rental and co-ownership charges | 20 994.00 | | | 20 994.00 |
YW Business tax | 2 702.00 | | | 2 702.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 396.00 | | | 7 396.00 |
YY Amount of VAT collected | 29 155.00 | | | 29 155.00 |
YZ Total deductible VAT on goods and services | 5 180.00 | | | 5 180.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 744.00 | | | 34 744.00 |
