| |
| 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 | 20 404.00 | 20 390.00 | 14.00 | 20 404.00 |
AT Other tangible assets | 372 861.00 | 371 258.00 | 1 602.00 | 372 861.00 |
BH Other financial assets | 2 913.00 | | 2 913.00 | 2 913.00 |
BJ TOTAL (I) | 401 678.00 | 391 648.00 | 10 029.00 | 401 678.00 |
BX Customers and related accounts | 60 117.00 | | 60 117.00 | 60 117.00 |
BZ Other receivables | 86 409.00 | | 86 409.00 | 86 409.00 |
CF Cash and cash equivalents | 47 299.00 | | 47 299.00 | 47 299.00 |
CJ TOTAL (II) | 193 825.00 | | 193 825.00 | 193 825.00 |
CO Grand total (0 to V) | 595 503.00 | 391 648.00 | 203 855.00 | 595 503.00 |
CU Other investments | 5 500.00 | | 5 500.00 | 5 500.00 |
| |
| 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 |
DH Retained earnings | 189 270.00 | | | 189 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 111.00 | | | -13 111.00 |
DL TOTAL (I) | 184 544.00 | | | 184 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 224.00 | | | 224.00 |
DY Tax and social security liabilities | 19 087.00 | | | 19 087.00 |
EC TOTAL (IV) | 19 311.00 | | | 19 311.00 |
EE Grand total (I to V) | 203 855.00 | | | 203 855.00 |
EG Accrued income and payables due within one year | 19 311.00 | | | 19 311.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 024.00 | | 49 024.00 | 49 024.00 |
FJ Net sales | 49 024.00 | | 49 024.00 | 49 024.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 288.00 | |
FR Total operating income (I) | | | 57 312.00 | |
FW Other purchases and external expenses | | | 37 987.00 | |
FX Taxes, duties, and similar payments | | | 652.00 | |
FY Salaries and Wages | | | 24 001.00 | |
FZ Social Security Contributions | | | 14 373.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 613.00 | |
GE Other Expenses | | | 90.00 | |
GF Total Operating Expenses (II) | | | 80 717.00 | |
GG - OPERATING RESULT (I - II) | | | -23 405.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 294.00 | |
GL Other interest and similar income | | | 9 000.00 | |
GP Total financial income (V) | | | 10 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 67 606.00 | | | 67 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 717.00 | | | 80 717.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 111.00 | | | -13 111.00 |
HP References: Equipment leasing | 29 818.00 | | | 29 818.00 |
| |
| 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 | 401 677.00 | | | 401 677.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 413.00 | |
I4 DECREASES Grand Total | | | 401 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 393 264.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 393 264.00 | | | 393 264.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 413.00 | | | 8 413.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 396 323.00 | 3 613.00 | 8 288.00 | 396 323.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 396 323.00 | 3 613.00 | 8 288.00 | 396 323.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 5 130.00 | 5 130.00 | | 5 130.00 |
UT Other financial assets | 2 913.00 | | | 2 913.00 |
UX Other trade receivables | 60 117.00 | | | 60 117.00 |
UY Staff and related accounts | 5 391.00 | | | 5 391.00 |
VB VAT | 2 150.00 | | | 2 150.00 |
VC Group and associates | 78 793.00 | | | 78 793.00 |
VI Group and Associates | 224.00 | 224.00 | | 224.00 |
VQ Other Taxes, Duties, and Similar Debts | 370.00 | 370.00 | | 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75.00 | | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 149 440.00 | 146 526.00 | 2 913.00 | 149 440.00 |
VW VAT | 13 587.00 | 13 587.00 | | 13 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 311.00 | 19 311.00 | | 19 311.00 |
