| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 7 800.00 | | 7 800.00 | 7 800.00 |
AR Technical installations, industrial equipment and tools | 5 287.00 | 3 803.00 | 1 483.00 | 5 287.00 |
AT Other tangible assets | 27 205.00 | 16 834.00 | 10 370.00 | 27 205.00 |
BD Other fixed assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 45 292.00 | 20 638.00 | 24 654.00 | 45 292.00 |
BL Raw materials, supplies | 4 085.00 | | 4 085.00 | 4 085.00 |
BN Goods in progress | 3 690.00 | | 3 690.00 | 3 690.00 |
BV Advances and down payments on orders | 404.00 | | 404.00 | 404.00 |
BX Customers and related accounts | 28 087.00 | 3 880.00 | 24 206.00 | 28 087.00 |
BZ Other receivables | 2 103.00 | | 2 103.00 | 2 103.00 |
CD Marketable securities | 9 000.00 | | 9 000.00 | 9 000.00 |
CF Cash and cash equivalents | 25 048.00 | | 25 048.00 | 25 048.00 |
CH Prepaid expenses | 1 856.00 | | 1 856.00 | 1 856.00 |
CJ TOTAL (II) | 74 274.00 | 3 880.00 | 70 393.00 | 74 274.00 |
CO Grand total (0 to V) | 119 567.00 | 24 519.00 | 95 048.00 | 119 567.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 64 691.00 | 61 614.00 | | 64 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 593.00 | 3 077.00 | | 593.00 |
DL TOTAL (I) | 73 535.00 | 72 941.00 | | 73 535.00 |
DX Trade payables and related accounts | 18 883.00 | 45 570.00 | | 18 883.00 |
DY Tax and social security liabilities | 2 629.00 | 8 718.00 | | 2 629.00 |
EC TOTAL (IV) | 21 512.00 | 54 288.00 | | 21 512.00 |
EE Grand total (I to V) | 95 048.00 | 127 230.00 | | 95 048.00 |
EG Accrued income and payables due within one year | 21 512.00 | 54 288.00 | | 21 512.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 153 132.00 | | 153 132.00 | 153 132.00 |
FJ Net sales | 153 132.00 | | 153 132.00 | 153 132.00 |
FM Inventory production | | | 3 690.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 582.00 | |
FQ Other income | | | 90.00 | |
FR Total operating income (I) | | | 158 495.00 | |
FU Purchases of raw materials and other supplies | | | 52 508.00 | |
FV Inventory change (raw materials and supplies) | | | 655.00 | |
FW Other purchases and external expenses | | | 58 830.00 | |
FX Taxes, duties, and similar payments | | | 821.00 | |
FY Salaries and Wages | | | 21 600.00 | |
FZ Social Security Contributions | | | 16 409.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 111.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 156 938.00 | |
GG - OPERATING RESULT (I - II) | | | 1 557.00 | |
GL Other interest and similar income | | | 505.00 | |
GP Total financial income (V) | | | 505.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 259.00 | | | 259.00 |
HD Total exceptional income (VII) | 259.00 | | | 259.00 |
HE Exceptional expenses on management operations | 1 617.00 | | | 1 617.00 |
HH Total exceptional expenses (VIII) | 1 617.00 | | | 1 617.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 358.00 | | | -1 358.00 |
HK Income tax | 111.00 | 778.00 | | 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159 260.00 | 221 466.00 | | 159 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 666.00 | 218 389.00 | | 158 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 593.00 | 3 077.00 | | 593.00 |
| |
| 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 | 45 082.00 | | | 45 082.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 45 292.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 492.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 282.00 | | | 32 282.00 |
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 | 14 527.00 | 6 111.00 | | 14 527.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 527.00 | 6 111.00 | | 14 527.00 |
| |
| 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 | 18 883.00 | 18 883.00 | | 18 883.00 |
UX Other trade receivables | 28 087.00 | | | 28 087.00 |
VP Miscellaneous | 2 103.00 | | | 2 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 629.00 | 2 629.00 | | 2 629.00 |
VS Prepaid expenses | 1 856.00 | | | 1 856.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 046.00 | 32 046.00 | | 32 046.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 512.00 | 21 512.00 | | 21 512.00 |
