| |
| 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 | 806 526.00 | 611 699.00 | 194 828.00 | 806 526.00 |
AT Other tangible assets | 24 000.00 | 24 000.00 | | 24 000.00 |
BJ TOTAL (I) | 830 526.00 | 635 699.00 | 194 828.00 | 830 526.00 |
BX Customers and related accounts | 35 000.00 | | 35 000.00 | 35 000.00 |
BZ Other receivables | 5 180.00 | | 5 180.00 | 5 180.00 |
CF Cash and cash equivalents | 58 862.00 | | 58 862.00 | 58 862.00 |
CH Prepaid expenses | 900.00 | | 900.00 | 900.00 |
CJ TOTAL (II) | 99 942.00 | | 99 942.00 | 99 942.00 |
CO Grand total (0 to V) | 930 468.00 | 635 699.00 | 294 769.00 | 930 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 608.00 | 24 398.00 | | 34 608.00 |
DL TOTAL (I) | 100 608.00 | 90 398.00 | | 100 608.00 |
DU Loans and Debts from Credit Institutions (3) | 250.00 | 8 179.00 | | 250.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 169.00 | 118 771.00 | | 119 169.00 |
DX Trade payables and related accounts | 36 793.00 | 12 752.00 | | 36 793.00 |
DY Tax and social security liabilities | 37 949.00 | 30 428.00 | | 37 949.00 |
EA Other liabilities | | 17 231.00 | | |
EC TOTAL (IV) | 194 162.00 | 187 360.00 | | 194 162.00 |
EE Grand total (I to V) | 294 769.00 | 277 758.00 | | 294 769.00 |
EG Accrued income and payables due within one year | 194 162.00 | 187 360.00 | | 194 162.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 179.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 330 000.00 | | 330 000.00 | 330 000.00 |
FJ Net sales | 330 000.00 | | 330 000.00 | 330 000.00 |
FQ Other income | | | 734.00 | |
FR Total operating income (I) | | | 330 734.00 | |
FW Other purchases and external expenses | | | 108 053.00 | |
FX Taxes, duties, and similar payments | | | 3 152.00 | |
FY Salaries and Wages | | | 118 279.00 | |
FZ Social Security Contributions | | | 16 957.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 55 822.00 | |
GE Other Expenses | | | 806.00 | |
GF Total Operating Expenses (II) | | | 303 070.00 | |
GG - OPERATING RESULT (I - II) | | | 27 664.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 648.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 960.00 | | | 960.00 |
HB Exceptional income from capital transactions | 6 000.00 | 500.00 | | 6 000.00 |
HD Total exceptional income (VII) | 6 960.00 | 500.00 | | 6 960.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 960.00 | 500.00 | | 6 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 337 694.00 | 411 777.00 | | 337 694.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 303 086.00 | 387 379.00 | | 303 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 608.00 | 24 398.00 | | 34 608.00 |
| |
| 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 | 833 174.00 | | 95 892.00 | 833 174.00 |
I4 DECREASES Grand Total | | 98 539.00 | 830 526.00 | |
IY DECREASES Total Tangible Fixed Assets | | 98 539.00 | 830 526.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 833 174.00 | | 95 892.00 | 833 174.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 678 416.00 | 55 822.00 | 98 539.00 | 678 416.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 678 416.00 | 55 822.00 | 98 539.00 | 678 416.00 |
| |
| 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 | 36 793.00 | 36 793.00 | | 36 793.00 |
8C Staff and Related Accounts | 23 738.00 | 23 738.00 | | 23 738.00 |
8D Social Security and Other Social Organizations | 9 212.00 | 9 212.00 | | 9 212.00 |
UX Other trade receivables | 35 000.00 | | | 35 000.00 |
VG Loans with a maturity of up to one year at origin | 250.00 | 250.00 | | 250.00 |
VI Group and Associates | 119 169.00 | 119 169.00 | | 119 169.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 999.00 | 4 999.00 | | 4 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 180.00 | | | 5 180.00 |
VS Prepaid expenses | 900.00 | | | 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 080.00 | 41 080.00 | | 41 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 194 162.00 | 194 162.00 | | 194 162.00 |
| |
| 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 | 3 152.00 | 4 941.00 | | 3 152.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 310.00 | 7 405.00 | | 4 310.00 |
ST Other accounts | 103 743.00 | 134 650.00 | | 103 743.00 |
YW Business tax | | 40.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 3 152.00 | 4 981.00 | | 3 152.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 108 053.00 | 142 055.00 | | 108 053.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 9.00 | | | 9.00 |
