| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 250.00 | 250.00 | | 250.00 |
AR Technical installations, industrial equipment and tools | 6 290.00 | 6 098.00 | 191.00 | 6 290.00 |
AT Other tangible assets | 142 400.00 | 108 771.00 | 33 628.00 | 142 400.00 |
BJ TOTAL (I) | 148 940.00 | 115 120.00 | 33 819.00 | 148 940.00 |
BT Goods | 1 318.00 | | 1 318.00 | 1 318.00 |
BX Customers and related accounts | 27 351.00 | | 27 351.00 | 27 351.00 |
BZ Other receivables | 4 012.00 | | 4 012.00 | 4 012.00 |
CF Cash and cash equivalents | 2 371.00 | | 2 371.00 | 2 371.00 |
CH Prepaid expenses | 6 290.00 | | 6 290.00 | 6 290.00 |
CJ TOTAL (II) | 41 344.00 | | 41 344.00 | 41 344.00 |
CO Grand total (0 to V) | 190 285.00 | 115 120.00 | 75 164.00 | 190 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 000.00 | 28 000.00 | | 28 000.00 |
DD Legal reserve (1) | 2 800.00 | 2 800.00 | | 2 800.00 |
DG Other reserves | 47.00 | 47.00 | | 47.00 |
DH Retained earnings | -10 774.00 | -14 047.00 | | -10 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 949.00 | 3 272.00 | | 949.00 |
DL TOTAL (I) | 21 022.00 | 20 072.00 | | 21 022.00 |
DU Loans and Debts from Credit Institutions (3) | 34 245.00 | 52 982.00 | | 34 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 263.00 | 1 863.00 | | 4 263.00 |
DX Trade payables and related accounts | 5 814.00 | 5 107.00 | | 5 814.00 |
DY Tax and social security liabilities | 9 218.00 | 3 948.00 | | 9 218.00 |
EA Other liabilities | 600.00 | 600.00 | | 600.00 |
EC TOTAL (IV) | 54 141.00 | 64 501.00 | | 54 141.00 |
EE Grand total (I to V) | 75 164.00 | 84 574.00 | | 75 164.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 428.00 | |
FD Production sold - goods | | | 126 321.00 | |
FJ Net sales | | | 129 749.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 035.00 | |
FR Total operating income (I) | | | 132 785.00 | |
FS Purchases of goods (including customs duties) | | | 4 446.00 | |
FT Inventory change (goods) | | | 290.00 | |
FW Other purchases and external expenses | | | 79 711.00 | |
FX Taxes, duties, and similar payments | | | 1 789.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 11 925.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 303.00 | |
GF Total Operating Expenses (II) | | | 129 464.00 | |
GG - OPERATING RESULT (I - II) | | | 3 320.00 | |
GR Interest and similar expenses | | | 1 901.00 | |
GU Total financial expenses (VI) | | | 1 901.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 901.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 418.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 325.00 | | |
HD Total exceptional income (VII) | | 325.00 | | |
HE Exceptional expenses on management operations | 180.00 | | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | 325.00 | | -180.00 |
HK Income tax | 289.00 | 441.00 | | 289.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 785.00 | 124 157.00 | | 132 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 835.00 | 120 884.00 | | 131 835.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 949.00 | 3 272.00 | | 949.00 |
| |
| 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 | 147 952.00 | | 988.00 | 147 952.00 |
I4 DECREASES Grand Total | | | 148 940.00 | |
IO DECREASES Total including other intangible assets | | | 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 148 690.00 | |
KD ACQUISITIONS Total including other intangible assets | 250.00 | | | 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 147 702.00 | | 988.00 | 147 702.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 95 817.00 | 19 304.00 | | 95 817.00 |
PE DEPRECIATION Total including other intangible assets | 250.00 | | | 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 95 567.00 | 19 304.00 | | 95 567.00 |
| |
| 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 | 5 814.00 | 5 814.00 | | 5 814.00 |
8D Social Security and Other Social Organizations | 854.00 | 854.00 | | 854.00 |
8E Income Taxes | 289.00 | 289.00 | | 289.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UX Other trade receivables | 27 351.00 | | | 27 351.00 |
VB VAT | 4 012.00 | | | 4 012.00 |
VH Loans with a maturity of more than one year at origin | 34 246.00 | 19 307.00 | 14 939.00 | 34 246.00 |
VI Group and Associates | 4 263.00 | 4 263.00 | | 4 263.00 |
VK Loans repaid during the year | 18 737.00 | | | 18 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 849.00 | 849.00 | | 849.00 |
VS Prepaid expenses | 6 291.00 | | | 6 291.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 654.00 | 37 654.00 | | 37 654.00 |
VW VAT | 7 227.00 | 7 227.00 | | 7 227.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 142.00 | 39 203.00 | 14 939.00 | 54 142.00 |
