| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 900.00 | 5 204.00 | 1 696.00 | 6 900.00 |
AT Other tangible assets | 25 683.00 | 22 883.00 | 2 800.00 | 25 683.00 |
BH Other financial assets | 9 620.00 | | 9 620.00 | 9 620.00 |
BJ TOTAL (I) | 42 363.00 | 28 087.00 | 14 276.00 | 42 363.00 |
BL Raw materials, supplies | 9 520.00 | | 9 520.00 | 9 520.00 |
CF Cash and cash equivalents | 71 226.00 | | 71 226.00 | 71 226.00 |
CJ TOTAL (II) | 80 746.00 | | 80 746.00 | 80 746.00 |
CO Grand total (0 to V) | 123 108.00 | 28 087.00 | 95 022.00 | 123 108.00 |
CU Other investments | 160.00 | | 160.00 | 160.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 841.00 | 26 597.00 | | 21 841.00 |
DL TOTAL (I) | 29 341.00 | 34 097.00 | | 29 341.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 886.00 | 5 711.00 | | 4 886.00 |
DY Tax and social security liabilities | 20 000.00 | 23 294.00 | | 20 000.00 |
DZ Fixed asset liabilities and related accounts | 40 795.00 | | | 40 795.00 |
EC TOTAL (IV) | 65 681.00 | 29 005.00 | | 65 681.00 |
EE Grand total (I to V) | 95 022.00 | 63 102.00 | | 95 022.00 |
EG Accrued income and payables due within one year | 65 681.00 | 29 005.00 | | 65 681.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 698 259.00 | | 698 259.00 | 698 259.00 |
FJ Net sales | 698 259.00 | | 698 259.00 | 698 259.00 |
FR Total operating income (I) | | | 698 259.00 | |
FU Purchases of raw materials and other supplies | | | 132 874.00 | |
FV Inventory change (raw materials and supplies) | | | -1 099.00 | |
FW Other purchases and external expenses | | | 316 194.00 | |
FX Taxes, duties, and similar payments | | | 5 648.00 | |
FY Salaries and Wages | | | 141 287.00 | |
FZ Social Security Contributions | | | 73 390.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 482.00 | |
GF Total Operating Expenses (II) | | | 673 776.00 | |
GG - OPERATING RESULT (I - II) | | | 24 483.00 | |
GR Interest and similar expenses | | | 2 122.00 | |
GU Total financial expenses (VI) | | | 2 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 361.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 520.00 | | | 520.00 |
HH Total exceptional expenses (VIII) | 520.00 | | | 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -520.00 | | | -520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 698 259.00 | 758 387.00 | | 698 259.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 676 418.00 | 731 790.00 | | 676 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 841.00 | 26 597.00 | | 21 841.00 |
| |
| 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 | | | 42 364.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 9 780.00 | |
I4 DECREASES Grand Total | | | 42 364.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 584.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 32 584.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 9 780.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 604.00 | 5 482.00 | | 22 604.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 604.00 | 5 482.00 | | 22 604.00 |
| |
| 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 | 20 000.00 | 20 000.00 | | 20 000.00 |
8C Staff and Related Accounts | 13 642.00 | 13 642.00 | | 13 642.00 |
8D Social Security and Other Social Organizations | 20 052.00 | 20 052.00 | | 20 052.00 |
UT Other financial assets | 9 620.00 | | 9 620.00 | 9 620.00 |
VI Group and Associates | 4 886.00 | 4 886.00 | | 4 886.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 620.00 | | 9 620.00 | 9 620.00 |
VW VAT | 7 101.00 | 7 101.00 | | 7 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 681.00 | 65 681.00 | | 65 681.00 |
| |
| 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 | 5 648.00 | | | 5 648.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 750.00 | | | 7 750.00 |
ST Other accounts | 27 239.00 | | | 27 239.00 |
XQ Rental, rental and co-ownership charges | 35 815.00 | | | 35 815.00 |
YP Average staff number | 5.00 | | | 5.00 |
YT Subcontracting | 245 390.00 | | | 245 390.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 648.00 | | | 5 648.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 316 194.00 | | | 316 194.00 |
