| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 074.00 | 8 074.00 | | 8 074.00 |
AH Goodwill | 15 245.00 | | 15 245.00 | 15 245.00 |
AP Buildings | 11 360.00 | 11 361.00 | | 11 360.00 |
AR Technical installations, industrial equipment and tools | 30 348.00 | 30 348.00 | | 30 348.00 |
AT Other tangible assets | 41 067.00 | 36 551.00 | 4 516.00 | 41 067.00 |
BB Receivables related to investments | 18 000.00 | | 18 000.00 | 18 000.00 |
BD Other fixed assets | 61.00 | | 61.00 | 61.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 126 455.00 | 86 333.00 | 40 122.00 | 126 455.00 |
BL Raw materials, supplies | 6 000.00 | | 6 000.00 | 6 000.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 10 362.00 | 10 362.00 | | 10 362.00 |
BZ Other receivables | 14 731.00 | | 14 731.00 | 14 731.00 |
CD Marketable securities | 27.00 | | 27.00 | 27.00 |
CF Cash and cash equivalents | 4 968.00 | | 4 968.00 | 4 968.00 |
CJ TOTAL (II) | 36 087.00 | 10 362.00 | 25 725.00 | 36 087.00 |
CO Grand total (0 to V) | 162 542.00 | 96 695.00 | 65 847.00 | 162 542.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -3 031.00 | -5 906.00 | | -3 031.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 614.00 | 2 875.00 | | 1 614.00 |
DL TOTAL (I) | 6 583.00 | 4 969.00 | | 6 583.00 |
DU Loans and Debts from Credit Institutions (3) | 2 914.00 | 3 819.00 | | 2 914.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 000.00 | 144.00 | | 16 000.00 |
DX Trade payables and related accounts | 6 312.00 | 12 475.00 | | 6 312.00 |
DY Tax and social security liabilities | 28 461.00 | 29 097.00 | | 28 461.00 |
EA Other liabilities | 5 576.00 | 125 936.00 | | 5 576.00 |
EC TOTAL (IV) | 59 264.00 | 171 470.00 | | 59 264.00 |
EE Grand total (I to V) | 65 847.00 | 176 439.00 | | 65 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 432.00 | | 117 432.00 | 117 432.00 |
FJ Net sales | 117 432.00 | | 117 432.00 | 117 432.00 |
FR Total operating income (I) | | | 117 433.00 | |
FU Purchases of raw materials and other supplies | | | 47 470.00 | |
FV Inventory change (raw materials and supplies) | | | -2 000.00 | |
FW Other purchases and external expenses | | | 41 527.00 | |
FX Taxes, duties, and similar payments | | | 773.00 | |
FY Salaries and Wages | | | 24 954.00 | |
FZ Social Security Contributions | | | 11 526.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 626.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 125 885.00 | |
GG - OPERATING RESULT (I - II) | | | -8 452.00 | |
GL Other interest and similar income | | | 11.00 | |
GP Total financial income (V) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 441.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10 643.00 | 15 857.00 | | 10 643.00 |
HD Total exceptional income (VII) | 10 643.00 | 15 857.00 | | 10 643.00 |
HE Exceptional expenses on management operations | 588.00 | | | 588.00 |
HH Total exceptional expenses (VIII) | 588.00 | | | 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10 055.00 | 15 857.00 | | 10 055.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 086.00 | 119 395.00 | | 128 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 473.00 | 116 520.00 | | 126 473.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 614.00 | 2 875.00 | | 1 614.00 |
| |
| 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 | 126 444.00 | | 11.00 | 126 444.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 074.00 | | | 8 074.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 361.00 | |
I4 DECREASES Grand Total | | | 126 455.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 074.00 | |
IO DECREASES Total including other intangible assets | | | 15 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 775.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 245.00 | | | 15 245.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 775.00 | | | 82 775.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 350.00 | | 11.00 | 20 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 84 707.00 | 1 626.00 | | 84 707.00 |
CY DEPRECIATION Start-up, development, or research expenses | 8 074.00 | | | 8 074.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 633.00 | 1 626.00 | | 76 633.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 10 362.00 | | | 10 362.00 |
7B Total provisions for depreciation | 10 362.00 | | | 10 362.00 |
7C Grand total | 10 362.00 | | | 10 362.00 |
| |
| 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 | 6 312.00 | 6 312.00 | | 6 312.00 |
8C Staff and Related Accounts | 488.00 | 488.00 | | 488.00 |
8D Social Security and Other Social Organizations | 13 319.00 | 13 319.00 | | 13 319.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 576.00 | 5 576.00 | | 5 576.00 |
UL Receivables related to investments | 18 000.00 | | | 18 000.00 |
UT Other financial assets | 300.00 | | | 300.00 |
UZ Social Security, other social security organizations | -800.00 | | | -800.00 |
VA Doubtful or disputed receivables | 10 362.00 | | | 10 362.00 |
VB VAT | 582.00 | | | 582.00 |
VH Loans with a maturity of more than one year at origin | 2 914.00 | 2 914.00 | | 2 914.00 |
VI Group and Associates | 16 000.00 | 16 000.00 | | 16 000.00 |
VN Other taxes, similar payments | 13 309.00 | | | 13 309.00 |
VQ Other Taxes, Duties, and Similar Debts | 749.00 | 749.00 | | 749.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 639.00 | | | 1 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 393.00 | 25 093.00 | 18 300.00 | 43 393.00 |
VW VAT | 13 905.00 | 13 905.00 | | 13 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 264.00 | 59 264.00 | | 59 264.00 |
