| |
| 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 | 52 956.00 | 52 481.00 | 475.00 | 52 956.00 |
AT Other tangible assets | 24 322.00 | 24 322.00 | | 24 322.00 |
BH Other financial assets | 2 323.00 | | 2 323.00 | 2 323.00 |
BJ TOTAL (I) | 79 601.00 | 76 803.00 | 2 798.00 | 79 601.00 |
BL Raw materials, supplies | 7 164.00 | | 7 164.00 | 7 164.00 |
BR Intermediate and finished products | 1 700.00 | 1 575.00 | 125.00 | 1 700.00 |
BX Customers and related accounts | 7 862.00 | | 7 862.00 | 7 862.00 |
BZ Other receivables | 1 743.00 | | 1 743.00 | 1 743.00 |
CF Cash and cash equivalents | 1 665.00 | | 1 665.00 | 1 665.00 |
CH Prepaid expenses | 319.00 | | 319.00 | 319.00 |
CJ TOTAL (II) | 20 454.00 | 1 575.00 | 18 879.00 | 20 454.00 |
CO Grand total (0 to V) | 100 056.00 | 78 378.00 | 21 677.00 | 100 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 600.00 | 7 600.00 | | 7 600.00 |
DD Legal reserve (1) | 760.00 | 760.00 | | 760.00 |
DH Retained earnings | -10 724.00 | -10 280.00 | | -10 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 472.00 | -443.00 | | 7 472.00 |
DL TOTAL (I) | 5 108.00 | -2 364.00 | | 5 108.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 648.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 385.00 | 194.00 | | 385.00 |
DW Advances and down payments received on current orders | 500.00 | | | 500.00 |
DX Trade payables and related accounts | 13 387.00 | 10 860.00 | | 13 387.00 |
DY Tax and social security liabilities | 2 296.00 | 6 571.00 | | 2 296.00 |
EC TOTAL (IV) | 16 569.00 | 19 275.00 | | 16 569.00 |
EE Grand total (I to V) | 21 677.00 | 16 911.00 | | 21 677.00 |
EG Accrued income and payables due within one year | 16 069.00 | 19 275.00 | | 16 069.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 207.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 116.00 | | 79 116.00 | 79 116.00 |
FJ Net sales | 79 116.00 | | 79 116.00 | 79 116.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 79 116.00 | |
FU Purchases of raw materials and other supplies | | | 21 197.00 | |
FV Inventory change (raw materials and supplies) | | | -1 331.00 | |
FW Other purchases and external expenses | | | 29 046.00 | |
FX Taxes, duties, and similar payments | | | 2 786.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 7 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 147.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 175.00 | |
GF Total Operating Expenses (II) | | | 71 472.00 | |
GG - OPERATING RESULT (I - II) | | | 7 644.00 | |
GR Interest and similar expenses | | | 167.00 | |
GU Total financial expenses (VI) | | | 167.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -167.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 475.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 33.00 | | | 33.00 |
HD Total exceptional income (VII) | 33.00 | | | 33.00 |
HE Exceptional expenses on management operations | 36.00 | 1.00 | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | 1.00 | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | -1.00 | | -3.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 149.00 | 82 693.00 | | 79 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 677.00 | 83 135.00 | | 71 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 472.00 | -443.00 | | 7 472.00 |
| |
| 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 | 79 601.00 | | | 79 601.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 323.00 | |
I4 DECREASES Grand Total | | | 79 601.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 278.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 77 278.00 | | | 77 278.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 323.00 | | | 2 323.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 655.00 | 147.00 | | 76 655.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 655.00 | 147.00 | | 76 655.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 400.00 | 175.00 | | 1 400.00 |
7B Total provisions for depreciation | 1 400.00 | 175.00 | | 1 400.00 |
7C Grand total | 1 400.00 | 175.00 | | 1 400.00 |
| |
| 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 | 13 387.00 | 13 387.00 | | 13 387.00 |
UT Other financial assets | 2 323.00 | | 2 323.00 | 2 323.00 |
UX Other trade receivables | 7 862.00 | 7 862.00 | | 7 862.00 |
VB VAT | 1 743.00 | 1 743.00 | | 1 743.00 |
VI Group and Associates | 385.00 | 385.00 | | 385.00 |
VK Loans repaid during the year | 441.00 | | | 441.00 |
VQ Other Taxes, Duties, and Similar Debts | 144.00 | 144.00 | | 144.00 |
VS Prepaid expenses | 319.00 | 319.00 | | 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 248.00 | 9 925.00 | 2 323.00 | 12 248.00 |
VW VAT | 2 151.00 | 2 151.00 | | 2 151.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 069.00 | 16 069.00 | | 16 069.00 |
