| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 434.00 | 6 440.00 | 4 994.00 | 11 434.00 |
BJ TOTAL (I) | 11 434.00 | 6 440.00 | 4 994.00 | 11 434.00 |
BL Raw materials, supplies | 3 911.00 | | 3 911.00 | 3 911.00 |
BN Goods in progress | 16 300.00 | | 16 300.00 | 16 300.00 |
BX Customers and related accounts | 37 076.00 | | 37 076.00 | 37 076.00 |
BZ Other receivables | 5 652.00 | | 5 652.00 | 5 652.00 |
CF Cash and cash equivalents | 20 318.00 | | 20 318.00 | 20 318.00 |
CJ TOTAL (II) | 83 257.00 | | 83 257.00 | 83 257.00 |
CO Grand total (0 to V) | 94 691.00 | 6 440.00 | 88 251.00 | 94 691.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 61 768.00 | 76 927.00 | | 61 768.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 663.00 | 24 841.00 | | 5 663.00 |
DL TOTAL (I) | 75 816.00 | 110 153.00 | | 75 816.00 |
DU Loans and Debts from Credit Institutions (3) | 579.00 | 3 668.00 | | 579.00 |
DV Miscellaneous Loans and Financial Debts (4) | 882.00 | 2 729.00 | | 882.00 |
DX Trade payables and related accounts | 5 865.00 | 19 144.00 | | 5 865.00 |
DY Tax and social security liabilities | 5 110.00 | 3 314.00 | | 5 110.00 |
EA Other liabilities | | 1 928.00 | | |
EC TOTAL (IV) | 12 436.00 | 30 783.00 | | 12 436.00 |
EE Grand total (I to V) | 88 251.00 | 140 936.00 | | 88 251.00 |
EG Accrued income and payables due within one year | 12 436.00 | 30 258.00 | | 12 436.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 52.00 | 53.00 | | 52.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 422.00 | | 83 422.00 | 83 422.00 |
FJ Net sales | 83 422.00 | | 83 422.00 | 83 422.00 |
FM Inventory production | | | 14 560.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 59.00 | |
FR Total operating income (I) | | | 98 042.00 | |
FU Purchases of raw materials and other supplies | | | 38 980.00 | |
FV Inventory change (raw materials and supplies) | | | -1 195.00 | |
FW Other purchases and external expenses | | | 50 435.00 | |
FX Taxes, duties, and similar payments | | | 1 004.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 551.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 91 777.00 | |
GG - OPERATING RESULT (I - II) | | | 6 265.00 | |
GR Interest and similar expenses | | | 82.00 | |
GU Total financial expenses (VI) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 183.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 520.00 | 723.00 | | 520.00 |
HH Total exceptional expenses (VIII) | 520.00 | 723.00 | | 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -520.00 | -723.00 | | -520.00 |
HL TOTAL REVENUE (I + III + V + VII) | 98 042.00 | 140 362.00 | | 98 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 378.00 | 115 521.00 | | 92 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 663.00 | 24 841.00 | | 5 663.00 |
| |
| 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 | 11 434.00 | | | 11 434.00 |
I4 DECREASES Grand Total | | | 11 434.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 434.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 434.00 | | | 11 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 889.00 | 2 551.00 | | 3 889.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 889.00 | 2 551.00 | | 3 889.00 |
| |
| 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 | 5 865.00 | 5 865.00 | | 5 865.00 |
UX Other trade receivables | 37 076.00 | 37 076.00 | | 37 076.00 |
VB VAT | 5 561.00 | 5 561.00 | | 5 561.00 |
VH Loans with a maturity of more than one year at origin | 579.00 | 579.00 | | 579.00 |
VI Group and Associates | 882.00 | 882.00 | | 882.00 |
VQ Other Taxes, Duties, and Similar Debts | 115.00 | 115.00 | | 115.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 91.00 | 91.00 | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 728.00 | 42 728.00 | | 42 728.00 |
VW VAT | 4 995.00 | 4 995.00 | | 4 995.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 436.00 | 12 436.00 | | 12 436.00 |
