| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1.00 | | | 1.00 |
AR Technical installations, industrial equipment and tools | 25 694.00 | 6 080.00 | 19 614.00 | 25 694.00 |
AT Other tangible assets | 2 164.00 | 1 346.00 | 818.00 | 2 164.00 |
BJ TOTAL (I) | 27 858.00 | 7 426.00 | 20 432.00 | 27 858.00 |
BL Raw materials, supplies | 11 232.00 | | 11 232.00 | 11 232.00 |
BZ Other receivables | 415.00 | | 415.00 | 415.00 |
CF Cash and cash equivalents | 645.00 | | 645.00 | 645.00 |
CJ TOTAL (II) | 11 877.00 | | 11 877.00 | 11 877.00 |
CO Grand total (0 to V) | 39 735.00 | 7 426.00 | 32 309.00 | 39 735.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | 1 200.00 | | 1 200.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DG Other reserves | 8 364.00 | 4 242.00 | | 8 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 440.00 | 4 123.00 | | 6 440.00 |
DL TOTAL (I) | 16 123.00 | 9 684.00 | | 16 123.00 |
DU Loans and Debts from Credit Institutions (3) | 1 444.00 | | | 1 444.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 244.00 | 262.00 | | 1 244.00 |
DX Trade payables and related accounts | 3 528.00 | 2 454.00 | | 3 528.00 |
DY Tax and social security liabilities | 11 283.00 | 6 167.00 | | 11 283.00 |
EA Other liabilities | 130.00 | 130.00 | | 130.00 |
EC TOTAL (IV) | 16 186.00 | 9 013.00 | | 16 186.00 |
EE Grand total (I to V) | 32 309.00 | 18 698.00 | | 32 309.00 |
EI Including equity loans | 1 244.00 | | | 1 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 89 669.00 | | 89 669.00 | 89 669.00 |
FJ Net sales | 89 669.00 | | 89 669.00 | 89 669.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 471.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 91 144.00 | |
FS Purchases of goods (including customs duties) | | | 29 850.00 | |
FU Purchases of raw materials and other supplies | | | 556.00 | |
FV Inventory change (raw materials and supplies) | | | -6 400.00 | |
FW Other purchases and external expenses | | | 31 035.00 | |
FX Taxes, duties, and similar payments | | | 954.00 | |
FY Salaries and Wages | | | 17 555.00 | |
FZ Social Security Contributions | | | 6 426.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 481.00 | |
GF Total Operating Expenses (II) | | | 83 456.00 | |
GG - OPERATING RESULT (I - II) | | | 7 687.00 | |
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) | | | 7 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 14.00 | | | 14.00 |
HD Total exceptional income (VII) | 14.00 | | | 14.00 |
HE Exceptional expenses on management operations | 126.00 | | | 126.00 |
HH Total exceptional expenses (VIII) | 126.00 | | | 126.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -112.00 | | | -112.00 |
HK Income tax | 1 136.00 | 727.00 | | 1 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 158.00 | 62 022.00 | | 91 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 718.00 | 57 900.00 | | 84 718.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 440.00 | 4 123.00 | | 6 440.00 |
| |
| 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 | 15 308.00 | | 12 550.00 | 15 308.00 |
I4 DECREASES Grand Total | | | 27 858.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 858.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 308.00 | | 12 550.00 | 15 308.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 945.00 | 3 481.00 | | 3 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 945.00 | 3 481.00 | | 3 945.00 |
| |
| 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 | 3 528.00 | 3 528.00 | | 3 528.00 |
8C Staff and Related Accounts | 2 240.00 | 2 240.00 | | 2 240.00 |
8D Social Security and Other Social Organizations | 3 921.00 | 3 921.00 | | 3 921.00 |
8E Income Taxes | 1 136.00 | 1 136.00 | | 1 136.00 |
8K Other liabilities (including liabilities related to repo transactions) | 130.00 | 130.00 | | 130.00 |
VH Loans with a maturity of more than one year at origin | 1 444.00 | 1 444.00 | | 1 444.00 |
VI Group and Associates | 1 244.00 | 1 244.00 | | 1 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 954.00 | 954.00 | | 954.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 415.00 | 415.00 | | 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 415.00 | 415.00 | | 415.00 |
VW VAT | 3 033.00 | 3 033.00 | | 3 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 186.00 | 16 186.00 | | 16 186.00 |
