| |
| 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 | 4 640.00 | 4 640.00 | | 4 640.00 |
AT Other tangible assets | 9 529.00 | 7 986.00 | 1 542.00 | 9 529.00 |
BJ TOTAL (I) | 19 170.00 | 12 627.00 | 6 542.00 | 19 170.00 |
BP Services in progress | 47 500.00 | | 47 500.00 | 47 500.00 |
BT Goods | 50 294.00 | | 50 294.00 | 50 294.00 |
BX Customers and related accounts | 12 552.00 | | 12 552.00 | 12 552.00 |
BZ Other receivables | 86 445.00 | | 86 445.00 | 86 445.00 |
CF Cash and cash equivalents | 85 059.00 | | 85 059.00 | 85 059.00 |
CJ TOTAL (II) | 281 851.00 | | 281 851.00 | 281 851.00 |
CO Grand total (0 to V) | 301 021.00 | 12 627.00 | 288 394.00 | 301 021.00 |
CS Evaluated investments - equity method | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 96 226.00 | 111 528.00 | | 96 226.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 857.00 | -15 301.00 | | 27 857.00 |
DL TOTAL (I) | 132 883.00 | 105 026.00 | | 132 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 455.00 | 104 904.00 | | 108 455.00 |
DX Trade payables and related accounts | 38 594.00 | 41 173.00 | | 38 594.00 |
DY Tax and social security liabilities | 1 856.00 | 5 099.00 | | 1 856.00 |
EA Other liabilities | 6 603.00 | 7 055.00 | | 6 603.00 |
EC TOTAL (IV) | 155 510.00 | 158 232.00 | | 155 510.00 |
EE Grand total (I to V) | 288 394.00 | 263 259.00 | | 288 394.00 |
EI Including equity loans | 108 455.00 | | | 108 455.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 230.00 | |
FD Production sold - goods | | | 13 014.00 | |
FJ Net sales | | | 18 244.00 | |
FM Inventory production | | | 47 500.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 65 766.00 | |
FS Purchases of goods (including customs duties) | | | 53 677.00 | |
FT Inventory change (goods) | | | -48 447.00 | |
FU Purchases of raw materials and other supplies | | | 11 282.00 | |
FW Other purchases and external expenses | | | 19 478.00 | |
FX Taxes, duties, and similar payments | | | 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 219.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 908.00 | |
GG - OPERATING RESULT (I - II) | | | 27 857.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 000.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 965.00 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 857.00 | -15 301.00 | | 27 857.00 |
| |
| 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 | 19 170.00 | | | 19 170.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 19 170.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 170.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 170.00 | | | 14 170.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 408.00 | 1 219.00 | | 11 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 408.00 | 1 219.00 | | 11 408.00 |
