| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 23 057.00 | 23 057.00 | | 23 057.00 |
AH Goodwill | 20 000.00 | | 20 000.00 | 20 000.00 |
AR Technical installations, industrial equipment and tools | 193 857.00 | 154 150.00 | 39 707.00 | 193 857.00 |
AT Other tangible assets | 2 940.00 | 1 938.00 | 1 002.00 | 2 940.00 |
BH Other financial assets | 6 578.00 | | 6 578.00 | 6 578.00 |
BJ TOTAL (I) | 246 432.00 | 179 145.00 | 67 286.00 | 246 432.00 |
BL Raw materials, supplies | 1 558.00 | | 1 558.00 | 1 558.00 |
BT Goods | 389.00 | | 389.00 | 389.00 |
BZ Other receivables | 16 575.00 | | 16 575.00 | 16 575.00 |
CF Cash and cash equivalents | 23 534.00 | | 23 534.00 | 23 534.00 |
CJ TOTAL (II) | 42 057.00 | | 42 057.00 | 42 057.00 |
CO Grand total (0 to V) | 288 489.00 | 179 145.00 | 109 343.00 | 288 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 5 311.00 | | | 5 311.00 |
DH Retained earnings | 65 937.00 | | | 65 937.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 035.00 | | | -3 035.00 |
DL TOTAL (I) | 77 013.00 | | | 77 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 780.00 | | | 780.00 |
DX Trade payables and related accounts | 11 676.00 | | | 11 676.00 |
DY Tax and social security liabilities | 19 874.00 | | | 19 874.00 |
EC TOTAL (IV) | 32 330.00 | | | 32 330.00 |
EE Grand total (I to V) | 109 343.00 | | | 109 343.00 |
EG Accrued income and payables due within one year | 32 330.00 | | | 32 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 256 761.00 | | 256 761.00 | 256 761.00 |
FJ Net sales | 256 761.00 | | 256 761.00 | 256 761.00 |
FO Operating subsidies | | | 12 800.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 817.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 276 380.00 | |
FS Purchases of goods (including customs duties) | | | 12 625.00 | |
FT Inventory change (goods) | | | -248.00 | |
FU Purchases of raw materials and other supplies | | | 87 405.00 | |
FV Inventory change (raw materials and supplies) | | | 1 980.00 | |
FW Other purchases and external expenses | | | 62 240.00 | |
FX Taxes, duties, and similar payments | | | 4 291.00 | |
FY Salaries and Wages | | | 76 137.00 | |
FZ Social Security Contributions | | | 15 396.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 384.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 279 212.00 | |
GG - OPERATING RESULT (I - II) | | | -2 832.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 835.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 817.00 | | | 6 817.00 |
A2 TOTAL ASSETS | 12 951.00 | | | 12 951.00 |
HE Exceptional expenses on management operations | 200.00 | | | 200.00 |
HH Total exceptional expenses (VIII) | 200.00 | | | 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -200.00 | | | -200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 380.00 | | | 276 380.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 415.00 | | | 279 415.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 035.00 | | | -3 035.00 |
| |
| 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 | 246 432.00 | | | 246 432.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 23 057.00 | | | 23 057.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 578.00 | |
I4 DECREASES Grand Total | | | 246 432.00 | |
IN DECREASES Start-up, development, or research expenses | | | 23 057.00 | |
IO DECREASES Total including other intangible assets | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 196 797.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 000.00 | | | 20 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 797.00 | | | 196 797.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 578.00 | | | 6 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 159 761.00 | 19 384.00 | | 159 761.00 |
CY DEPRECIATION Start-up, development, or research expenses | 23 057.00 | | | 23 057.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 136 704.00 | 19 384.00 | | 136 704.00 |
| |
| 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 | 11 676.00 | 11 676.00 | | 11 676.00 |
8C Staff and Related Accounts | 4 397.00 | 4 397.00 | | 4 397.00 |
8D Social Security and Other Social Organizations | 14 667.00 | 14 667.00 | | 14 667.00 |
UT Other financial assets | 6 578.00 | | | 6 578.00 |
UY Staff and related accounts | 5 332.00 | | | 5 332.00 |
VB VAT | 2 952.00 | | | 2 952.00 |
VI Group and Associates | 780.00 | 780.00 | | 780.00 |
VM Income taxes | 6 791.00 | | | 6 791.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 153.00 | 16 575.00 | 6 578.00 | 23 153.00 |
VW VAT | 810.00 | 810.00 | | 810.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 330.00 | 32 330.00 | | 32 330.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 549.00 | | | 2 549.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 770.00 | | | 9 770.00 |
ST Other accounts | 19 176.00 | | | 19 176.00 |
XQ Rental, rental and co-ownership charges | 33 294.00 | | | 33 294.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 1 742.00 | | | 1 742.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 291.00 | | | 4 291.00 |
YY Amount of VAT collected | 20 677.00 | | | 20 677.00 |
YZ Total deductible VAT on goods and services | 18 587.00 | | | 18 587.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 62 240.00 | | | 62 240.00 |
