| |
| 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 | 3 274.00 | 977.00 | 2 297.00 | 3 274.00 |
AT Other tangible assets | 22 705.00 | 21 965.00 | 739.00 | 22 705.00 |
BJ TOTAL (I) | 25 979.00 | 22 943.00 | 3 036.00 | 25 979.00 |
BN Goods in progress | 15 372.00 | | 15 372.00 | 15 372.00 |
BT Goods | 23 282.00 | | 23 282.00 | 23 282.00 |
BX Customers and related accounts | 6 136.00 | | 6 136.00 | 6 136.00 |
BZ Other receivables | 4 670.00 | | 4 670.00 | 4 670.00 |
CD Marketable securities | 20.00 | | 20.00 | 20.00 |
CF Cash and cash equivalents | 3 623.00 | | 3 623.00 | 3 623.00 |
CH Prepaid expenses | 159.00 | | 159.00 | 159.00 |
CJ TOTAL (II) | 53 262.00 | | 53 262.00 | 53 262.00 |
CO Grand total (0 to V) | 79 240.00 | 22 943.00 | 56 298.00 | 79 240.00 |
| |
| 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 | 38 698.00 | 66 156.00 | | 38 698.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 973.00 | -27 458.00 | | -13 973.00 |
DL TOTAL (I) | 25 825.00 | 39 798.00 | | 25 825.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44.00 | 196.00 | | 44.00 |
DX Trade payables and related accounts | 11 876.00 | 6 606.00 | | 11 876.00 |
DY Tax and social security liabilities | 18 553.00 | 14 436.00 | | 18 553.00 |
EC TOTAL (IV) | 30 472.00 | 21 237.00 | | 30 472.00 |
EE Grand total (I to V) | 56 298.00 | 61 035.00 | | 56 298.00 |
EG Accrued income and payables due within one year | 30 472.00 | 21 237.00 | | 30 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 273 494.00 | | 273 494.00 | 273 494.00 |
FJ Net sales | 273 494.00 | | 273 494.00 | 273 494.00 |
FM Inventory production | | | -2 728.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 270 780.00 | |
FT Inventory change (goods) | | | -16 632.00 | |
FU Purchases of raw materials and other supplies | | | 127 621.00 | |
FW Other purchases and external expenses | | | 44 966.00 | |
FX Taxes, duties, and similar payments | | | 4 419.00 | |
FY Salaries and Wages | | | 97 283.00 | |
FZ Social Security Contributions | | | 25 813.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 173.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 284 645.00 | |
GG - OPERATING RESULT (I - II) | | | -13 865.00 | |
GL Other interest and similar income | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 114.00 | 2 077.00 | | 114.00 |
HH Total exceptional expenses (VIII) | 114.00 | 2 077.00 | | 114.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -114.00 | -2 077.00 | | -114.00 |
HL TOTAL REVENUE (I + III + V + VII) | 270 786.00 | 246 619.00 | | 270 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 284 759.00 | 274 077.00 | | 284 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 973.00 | -27 458.00 | | -13 973.00 |
| |
| 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 | 25 125.00 | | 1 500.00 | 25 125.00 |
I4 DECREASES Grand Total | | 646.00 | 25 979.00 | |
IY DECREASES Total Tangible Fixed Assets | | 646.00 | 25 979.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 125.00 | | 1 500.00 | 25 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 416.00 | 1 173.00 | 646.00 | 22 416.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 416.00 | 1 173.00 | 646.00 | 22 416.00 |
| |
| 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 | 11 876.00 | 11 876.00 | | 11 876.00 |
8C Staff and Related Accounts | 3 753.00 | 3 753.00 | | 3 753.00 |
8D Social Security and Other Social Organizations | 5 820.00 | 5 820.00 | | 5 820.00 |
UX Other trade receivables | 6 136.00 | 6 136.00 | | 6 136.00 |
VB VAT | 1 507.00 | 1 507.00 | | 1 507.00 |
VI Group and Associates | 44.00 | 44.00 | | 44.00 |
VM Income taxes | 3 163.00 | 3 163.00 | | 3 163.00 |
VQ Other Taxes, Duties, and Similar Debts | 323.00 | 323.00 | | 323.00 |
VS Prepaid expenses | 159.00 | 159.00 | | 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 965.00 | 10 965.00 | | 10 965.00 |
VW VAT | 8 657.00 | 8 657.00 | | 8 657.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 472.00 | 30 472.00 | | 30 472.00 |
| |
| 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 | 3 555.00 | 2 165.00 | | 3 555.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 237.00 | 5 935.00 | | 6 237.00 |
ST Other accounts | 28 015.00 | 27 532.00 | | 28 015.00 |
XQ Rental, rental and co-ownership charges | 2 414.00 | 160.00 | | 2 414.00 |
YT Subcontracting | 8 300.00 | 19 552.00 | | 8 300.00 |
YW Business tax | 864.00 | 1 044.00 | | 864.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 419.00 | 3 209.00 | | 4 419.00 |
YY Amount of VAT collected | 38 627.00 | 30 148.00 | | 38 627.00 |
YZ Total deductible VAT on goods and services | 23 348.00 | 20 040.00 | | 23 348.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 966.00 | 53 179.00 | | 44 966.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
