| |
| 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 | 2 421.00 | 1 091.00 | 1 330.00 | 2 421.00 |
AT Other tangible assets | 22 705.00 | 21 325.00 | 1 380.00 | 22 705.00 |
BJ TOTAL (I) | 25 125.00 | 22 416.00 | 2 710.00 | 25 125.00 |
BN Goods in progress | 18 100.00 | | 18 100.00 | 18 100.00 |
BT Goods | 6 650.00 | | 6 650.00 | 6 650.00 |
BX Customers and related accounts | 12 930.00 | | 12 930.00 | 12 930.00 |
BZ Other receivables | 5 168.00 | | 5 168.00 | 5 168.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 15 136.00 | | 15 136.00 | 15 136.00 |
CH Prepaid expenses | 322.00 | | 322.00 | 322.00 |
CJ TOTAL (II) | 58 326.00 | | 58 326.00 | 58 326.00 |
CO Grand total (0 to V) | 83 451.00 | 22 416.00 | 61 035.00 | 83 451.00 |
| |
| 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 |
DH Retained earnings | 66 156.00 | 55 881.00 | | 66 156.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 458.00 | 10 275.00 | | -27 458.00 |
DL TOTAL (I) | 39 798.00 | 67 256.00 | | 39 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196.00 | 79.00 | | 196.00 |
DX Trade payables and related accounts | 6 606.00 | 10 940.00 | | 6 606.00 |
DY Tax and social security liabilities | 14 436.00 | 18 172.00 | | 14 436.00 |
EC TOTAL (IV) | 21 237.00 | 29 192.00 | | 21 237.00 |
EE Grand total (I to V) | 61 035.00 | 96 448.00 | | 61 035.00 |
EG Accrued income and payables due within one year | 21 237.00 | 29 192.00 | | 21 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 267 865.00 | | 267 865.00 | 267 865.00 |
FJ Net sales | 267 865.00 | | 267 865.00 | 267 865.00 |
FM Inventory production | | | -21 850.00 | |
FO Operating subsidies | | | 583.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 246 600.00 | |
FT Inventory change (goods) | | | 270.00 | |
FU Purchases of raw materials and other supplies | | | 92 905.00 | |
FW Other purchases and external expenses | | | 52 348.00 | |
FX Taxes, duties, and similar payments | | | 3 209.00 | |
FY Salaries and Wages | | | 92 366.00 | |
FZ Social Security Contributions | | | 29 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 927.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 271 169.00 | |
GG - OPERATING RESULT (I - II) | | | -24 568.00 | |
GL Other interest and similar income | | | 18.00 | |
GP Total financial income (V) | | | 18.00 | |
GR Interest and similar expenses | | | 831.00 | |
GU Total financial expenses (VI) | | | 831.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -813.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 381.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 077.00 | 279.00 | | 2 077.00 |
HH Total exceptional expenses (VIII) | 2 077.00 | 279.00 | | 2 077.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 077.00 | -279.00 | | -2 077.00 |
HK Income tax | | 1 255.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 246 619.00 | 296 817.00 | | 246 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 274 077.00 | 286 543.00 | | 274 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 458.00 | 10 275.00 | | -27 458.00 |
| |
| 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 | 23 959.00 | | 1 167.00 | 23 959.00 |
I4 DECREASES Grand Total | | | 25 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 959.00 | | 1 167.00 | 23 959.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 489.00 | 927.00 | | 21 489.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 489.00 | 927.00 | | 21 489.00 |
| |
| 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 | 6 606.00 | 6 606.00 | | 6 606.00 |
8D Social Security and Other Social Organizations | 9 820.00 | 9 820.00 | | 9 820.00 |
UX Other trade receivables | 12 930.00 | | | 12 930.00 |
VB VAT | 290.00 | | | 290.00 |
VI Group and Associates | 196.00 | 196.00 | | 196.00 |
VM Income taxes | 4 878.00 | | | 4 878.00 |
VQ Other Taxes, Duties, and Similar Debts | 325.00 | 325.00 | | 325.00 |
VS Prepaid expenses | 322.00 | | | 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 419.00 | 18 419.00 | | 18 419.00 |
VW VAT | 4 291.00 | 4 291.00 | | 4 291.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 237.00 | 21 237.00 | | 21 237.00 |
| |
| 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 | 2 165.00 | 3 233.00 | | 2 165.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 935.00 | 7 332.00 | | 5 935.00 |
ST Other accounts | 26 701.00 | 24 453.00 | | 26 701.00 |
XQ Rental, rental and co-ownership charges | 160.00 | 486.00 | | 160.00 |
YT Subcontracting | 19 552.00 | 11 889.00 | | 19 552.00 |
YW Business tax | 1 044.00 | 932.00 | | 1 044.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 209.00 | 4 165.00 | | 3 209.00 |
YY Amount of VAT collected | 30 148.00 | 27 573.00 | | 30 148.00 |
YZ Total deductible VAT on goods and services | 20 040.00 | 22 973.00 | | 20 040.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 348.00 | 44 159.00 | | 52 348.00 |
