| |
| 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 | 6 762.00 | 5 525.00 | 1 237.00 | 6 762.00 |
AT Other tangible assets | 110 606.00 | 38 257.00 | 72 349.00 | 110 606.00 |
BH Other financial assets | 4 230.00 | | 4 230.00 | 4 230.00 |
BJ TOTAL (I) | 121 598.00 | 43 782.00 | 77 816.00 | 121 598.00 |
BL Raw materials, supplies | 4 779.00 | | 4 779.00 | 4 779.00 |
BT Goods | 6 444.00 | | 6 444.00 | 6 444.00 |
BZ Other receivables | 8 745.00 | | 8 745.00 | 8 745.00 |
CF Cash and cash equivalents | 7 591.00 | | 7 591.00 | 7 591.00 |
CJ TOTAL (II) | 27 558.00 | | 27 558.00 | 27 558.00 |
CO Grand total (0 to V) | 149 156.00 | 43 782.00 | 105 374.00 | 149 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -4 760.00 | -12 441.00 | | -4 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 036.00 | 7 681.00 | | 1 036.00 |
DL TOTAL (I) | -2 624.00 | -3 660.00 | | -2 624.00 |
DU Loans and Debts from Credit Institutions (3) | 50 141.00 | 30 645.00 | | 50 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 147.00 | 9 051.00 | | 1 147.00 |
DX Trade payables and related accounts | 47 016.00 | 27 842.00 | | 47 016.00 |
DY Tax and social security liabilities | 2 646.00 | 6 469.00 | | 2 646.00 |
EA Other liabilities | 7 048.00 | | | 7 048.00 |
EC TOTAL (IV) | 107 998.00 | 74 007.00 | | 107 998.00 |
EE Grand total (I to V) | 105 374.00 | 70 347.00 | | 105 374.00 |
EG Accrued income and payables due within one year | 107 998.00 | 74 007.00 | | 107 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 285 571.00 | | 285 571.00 | 285 571.00 |
FJ Net sales | 285 571.00 | | 285 571.00 | 285 571.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 465.00 | |
FQ Other income | | | 24.00 | |
FR Total operating income (I) | | | 287 061.00 | |
FU Purchases of raw materials and other supplies | | | 134 433.00 | |
FV Inventory change (raw materials and supplies) | | | -169.00 | |
FW Other purchases and external expenses | | | 79 266.00 | |
FX Taxes, duties, and similar payments | | | 3 247.00 | |
FY Salaries and Wages | | | 45 173.00 | |
FZ Social Security Contributions | | | 13 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 833.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 285 684.00 | |
GG - OPERATING RESULT (I - II) | | | 1 377.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 241.00 | |
GU Total financial expenses (VI) | | | 1 241.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 137.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 299.00 | 710.00 | | 1 299.00 |
HD Total exceptional income (VII) | 1 299.00 | 710.00 | | 1 299.00 |
HE Exceptional expenses on management operations | 400.00 | 272.00 | | 400.00 |
HH Total exceptional expenses (VIII) | 400.00 | 272.00 | | 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 899.00 | 439.00 | | 899.00 |
HL TOTAL REVENUE (I + III + V + VII) | 288 360.00 | 296 640.00 | | 288 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287 324.00 | 288 959.00 | | 287 324.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 036.00 | 7 681.00 | | 1 036.00 |
HP References: Equipment leasing | 3 607.00 | 3 607.00 | | 3 607.00 |
| |
| 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 | 79 053.00 | | 42 545.00 | 79 053.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 230.00 | |
I4 DECREASES Grand Total | | | 121 598.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 368.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 74 823.00 | | 42 545.00 | 74 823.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 230.00 | | | 4 230.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 949.00 | 9 833.00 | | 33 949.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 949.00 | 9 833.00 | | 33 949.00 |
| |
| 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 | 47 016.00 | 47 016.00 | | 47 016.00 |
8D Social Security and Other Social Organizations | 1 570.00 | 1 570.00 | | 1 570.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 048.00 | 7 048.00 | | 7 048.00 |
UT Other financial assets | 4 230.00 | 4 230.00 | | 4 230.00 |
VB VAT | 7 097.00 | 7 097.00 | | 7 097.00 |
VH Loans with a maturity of more than one year at origin | 50 141.00 | 50 141.00 | | 50 141.00 |
VI Group and Associates | 1 147.00 | 1 147.00 | | 1 147.00 |
VJ Loans taken out during the year | 25 545.00 | | | 25 545.00 |
VK Loans repaid during the year | 6 050.00 | | | 6 050.00 |
VM Income taxes | 1 548.00 | 1 548.00 | | 1 548.00 |
VQ Other Taxes, Duties, and Similar Debts | 307.00 | 307.00 | | 307.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 975.00 | 12 975.00 | | 12 975.00 |
VW VAT | 769.00 | 769.00 | | 769.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 998.00 | 107 998.00 | | 107 998.00 |
