| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 339.00 | 339.00 | | 339.00 |
AR Technical installations, industrial equipment and tools | 8 346.00 | 6 082.00 | 2 264.00 | 8 346.00 |
AT Other tangible assets | 3 621.00 | 2 869.00 | 752.00 | 3 621.00 |
BH Other financial assets | 5 040.00 | | 5 040.00 | 5 040.00 |
BJ TOTAL (I) | 17 346.00 | 9 290.00 | 8 055.00 | 17 346.00 |
BN Goods in progress | 17 000.00 | | 17 000.00 | 17 000.00 |
BT Goods | 7 600.00 | | 7 600.00 | 7 600.00 |
BX Customers and related accounts | 60 468.00 | | 60 468.00 | 60 468.00 |
BZ Other receivables | 26 062.00 | | 26 062.00 | 26 062.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 1 033.00 | | 1 033.00 | 1 033.00 |
CJ TOTAL (II) | 112 163.00 | | 112 163.00 | 112 163.00 |
CO Grand total (0 to V) | 129 508.00 | 9 290.00 | 120 218.00 | 129 508.00 |
CP Shares due in less than one year | 5 040.00 | | | 5 040.00 |
| |
| 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 | -367.00 | -13 343.00 | | -367.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 901.00 | 12 976.00 | | 1 901.00 |
DL TOTAL (I) | 10 334.00 | 8 433.00 | | 10 334.00 |
DU Loans and Debts from Credit Institutions (3) | 336.00 | | | 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 910.00 | 9 568.00 | | 6 910.00 |
DW Advances and down payments received on current orders | 5 100.00 | | | 5 100.00 |
DX Trade payables and related accounts | 17 377.00 | 15 034.00 | | 17 377.00 |
DY Tax and social security liabilities | 31 861.00 | 19 084.00 | | 31 861.00 |
EA Other liabilities | 48 300.00 | 19 900.00 | | 48 300.00 |
EC TOTAL (IV) | 109 884.00 | 63 587.00 | | 109 884.00 |
EE Grand total (I to V) | 120 218.00 | 72 020.00 | | 120 218.00 |
EG Accrued income and payables due within one year | 109 884.00 | 63 587.00 | | 109 884.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 235.00 | | 235.00 | 235.00 |
FG Production sold - services | 223 276.00 | | 223 276.00 | 223 276.00 |
FJ Net sales | 223 511.00 | | 223 511.00 | 223 511.00 |
FM Inventory production | | | 7 909.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 163.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 231 593.00 | |
FT Inventory change (goods) | | | 75.00 | |
FU Purchases of raw materials and other supplies | | | 96 155.00 | |
FW Other purchases and external expenses | | | 59 402.00 | |
FX Taxes, duties, and similar payments | | | 2 240.00 | |
FY Salaries and Wages | | | 49 980.00 | |
FZ Social Security Contributions | | | 18 948.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 645.00 | |
GE Other Expenses | | | 69.00 | |
GF Total Operating Expenses (II) | | | 229 514.00 | |
GG - OPERATING RESULT (I - II) | | | 2 079.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 148.00 | 1 035.00 | | 148.00 |
HH Total exceptional expenses (VIII) | 148.00 | 1 035.00 | | 148.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -148.00 | -1 035.00 | | -148.00 |
HL TOTAL REVENUE (I + III + V + VII) | 231 593.00 | 294 589.00 | | 231 593.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 229 692.00 | 281 613.00 | | 229 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 901.00 | 12 976.00 | | 1 901.00 |
| |
| 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 | 17 346.00 | | | 17 346.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 339.00 | | | 339.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 040.00 | |
I4 DECREASES Grand Total | | | 17 346.00 | |
IN DECREASES Start-up, development, or research expenses | | | 339.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 967.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 967.00 | | | 11 967.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 040.00 | | | 5 040.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 645.00 | 2 645.00 | | 6 645.00 |
CY DEPRECIATION Start-up, development, or research expenses | 339.00 | | | 339.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 306.00 | 2 645.00 | | 6 306.00 |
| |
| 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 | 17 377.00 | 17 377.00 | | 17 377.00 |
8C Staff and Related Accounts | 10 393.00 | 10 393.00 | | 10 393.00 |
8D Social Security and Other Social Organizations | 12 204.00 | 12 204.00 | | 12 204.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 300.00 | 48 300.00 | | 48 300.00 |
UT Other financial assets | 5 040.00 | 5 040.00 | | 5 040.00 |
UX Other trade receivables | 60 468.00 | | | 60 468.00 |
VB VAT | 2 709.00 | | | 2 709.00 |
VG Loans with a maturity of up to one year at origin | 336.00 | 336.00 | | 336.00 |
VI Group and Associates | 6 910.00 | 6 910.00 | | 6 910.00 |
VM Income taxes | 3 463.00 | | | 3 463.00 |
VP Miscellaneous | 2 351.00 | | | 2 351.00 |
VQ Other Taxes, Duties, and Similar Debts | 761.00 | 761.00 | | 761.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 539.00 | | | 17 539.00 |
VS Prepaid expenses | 1 033.00 | | | 1 033.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 603.00 | 92 603.00 | | 92 603.00 |
VW VAT | 8 504.00 | 8 504.00 | | 8 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 104 785.00 | 104 785.00 | | 104 785.00 |
