| |
| 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 | 643 084.00 | 204 732.00 | 438 352.00 | 643 084.00 |
BJ TOTAL (I) | 643 084.00 | 204 732.00 | 438 352.00 | 643 084.00 |
BX Customers and related accounts | 30 918.00 | | 30 918.00 | 30 918.00 |
BZ Other receivables | 14 910.00 | | 14 910.00 | 14 910.00 |
CF Cash and cash equivalents | 211 453.00 | | 211 453.00 | 211 453.00 |
CH Prepaid expenses | 1 649.00 | | 1 649.00 | 1 649.00 |
CJ TOTAL (II) | 258 930.00 | | 258 930.00 | 258 930.00 |
CO Grand total (0 to V) | 902 014.00 | 204 732.00 | 697 282.00 | 902 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 544 000.00 | 1 000.00 | | 544 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 88 028.00 | 63 694.00 | | 88 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 262.00 | 24 334.00 | | 42 262.00 |
DL TOTAL (I) | 674 390.00 | 89 128.00 | | 674 390.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 27.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 544 254.00 | | |
DX Trade payables and related accounts | 22 083.00 | 13 192.00 | | 22 083.00 |
DY Tax and social security liabilities | 800.00 | 7 166.00 | | 800.00 |
EC TOTAL (IV) | 22 893.00 | 564 639.00 | | 22 893.00 |
EE Grand total (I to V) | 697 282.00 | 653 766.00 | | 697 282.00 |
EG Accrued income and payables due within one year | 22 893.00 | 564 639.00 | | 22 893.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 123 979.00 | | 123 979.00 | 123 979.00 |
FG Production sold - services | 900.00 | | 900.00 | 900.00 |
FJ Net sales | 124 879.00 | | 124 879.00 | 124 879.00 |
FQ Other income | | | 1 170.00 | |
FR Total operating income (I) | | | 126 049.00 | |
FW Other purchases and external expenses | | | 25 340.00 | |
FX Taxes, duties, and similar payments | | | 2 392.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 596.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 76 329.00 | |
GG - OPERATING RESULT (I - II) | | | 49 720.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 720.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 458.00 | 12 166.00 | | 7 458.00 |
HL TOTAL REVENUE (I + III + V + VII) | 126 049.00 | 86 599.00 | | 126 049.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 787.00 | 62 265.00 | | 83 787.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 262.00 | 24 334.00 | | 42 262.00 |
| |
| 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 | 643 084.00 | | | 643 084.00 |
I4 DECREASES Grand Total | | | 643 084.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 643 084.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 643 084.00 | | | 643 084.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 156 136.00 | 48 596.00 | | 156 136.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 156 136.00 | 48 596.00 | | 156 136.00 |
| |
| 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 | 22 158.00 | 22 158.00 | | 22 158.00 |
UX Other trade receivables | 30 918.00 | | | 30 918.00 |
VB VAT | 4 129.00 | | | 4 129.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VM Income taxes | 10 794.00 | | | 10 794.00 |
VQ Other Taxes, Duties, and Similar Debts | 800.00 | 800.00 | | 800.00 |
VS Prepaid expenses | 1 649.00 | | | 1 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 47 490.00 | 47 490.00 | | 47 490.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 968.00 | 22 968.00 | | 22 968.00 |
