| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 409.00 | 1 409.00 | | 1 409.00 |
AH Goodwill | 6 098.00 | | 6 098.00 | 6 098.00 |
AR Technical installations, industrial equipment and tools | 22 660.00 | 21 794.00 | 867.00 | 22 660.00 |
AT Other tangible assets | 49 203.00 | 45 952.00 | 3 251.00 | 49 203.00 |
BJ TOTAL (I) | 79 370.00 | 69 155.00 | 10 215.00 | 79 370.00 |
BL Raw materials, supplies | 14 580.00 | | 14 580.00 | 14 580.00 |
BP Services in progress | 21 000.00 | | 21 000.00 | 21 000.00 |
BX Customers and related accounts | 41 176.00 | | 41 176.00 | 41 176.00 |
BZ Other receivables | 7 649.00 | | 7 649.00 | 7 649.00 |
CF Cash and cash equivalents | 203.00 | | 203.00 | 203.00 |
CH Prepaid expenses | 2 746.00 | | 2 746.00 | 2 746.00 |
CJ TOTAL (II) | 87 354.00 | | 87 354.00 | 87 354.00 |
CO Grand total (0 to V) | 166 724.00 | 69 155.00 | 97 569.00 | 166 724.00 |
| |
| 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 | 131 838.00 | 131 838.00 | | 131 838.00 |
DH Retained earnings | -126 922.00 | -114 421.00 | | -126 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 018.00 | -12 501.00 | | -8 018.00 |
DL TOTAL (I) | 5 282.00 | 13 300.00 | | 5 282.00 |
DU Loans and Debts from Credit Institutions (3) | 11 956.00 | 10 151.00 | | 11 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 278.00 | 28 592.00 | | 49 278.00 |
DX Trade payables and related accounts | 7 988.00 | 29 774.00 | | 7 988.00 |
DY Tax and social security liabilities | 21 807.00 | 27 418.00 | | 21 807.00 |
EA Other liabilities | 1 258.00 | 1 258.00 | | 1 258.00 |
EC TOTAL (IV) | 92 287.00 | 97 193.00 | | 92 287.00 |
EE Grand total (I to V) | 97 569.00 | 110 493.00 | | 97 569.00 |
EG Accrued income and payables due within one year | 92 287.00 | 97 193.00 | | 92 287.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 721.00 | 9 395.00 | | 11 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 281 882.00 | | 281 882.00 | 281 882.00 |
FJ Net sales | 281 882.00 | | 281 882.00 | 281 882.00 |
FM Inventory production | | | 3 500.00 | |
FO Operating subsidies | | | 400.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 287 283.00 | |
FU Purchases of raw materials and other supplies | | | 91 113.00 | |
FV Inventory change (raw materials and supplies) | | | 1 294.00 | |
FW Other purchases and external expenses | | | 30 427.00 | |
FX Taxes, duties, and similar payments | | | 4 891.00 | |
FY Salaries and Wages | | | 106 619.00 | |
FZ Social Security Contributions | | | 51 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 476.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 287 273.00 | |
GG - OPERATING RESULT (I - II) | | | 11.00 | |
GR Interest and similar expenses | | | 1 052.00 | |
GU Total financial expenses (VI) | | | 1 052.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 041.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 500.00 | | | 1 500.00 |
A2 TOTAL ASSETS | 12 706.00 | 14 832.00 | | 12 706.00 |
HE Exceptional expenses on management operations | 8 310.00 | | | 8 310.00 |
HH Total exceptional expenses (VIII) | 8 310.00 | | | 8 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 310.00 | | | -8 310.00 |
HK Income tax | -1 333.00 | -1 072.00 | | -1 333.00 |
HL TOTAL REVENUE (I + III + V + VII) | 287 283.00 | 340 172.00 | | 287 283.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 301.00 | 352 673.00 | | 295 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 018.00 | -12 501.00 | | -8 018.00 |
| |
| 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 | 79 370.00 | | | 79 370.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 409.00 | | | 1 409.00 |
I4 DECREASES Grand Total | | | 79 370.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 409.00 | |
IO DECREASES Total including other intangible assets | | | 6 098.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 71 863.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 098.00 | | | 6 098.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 71 863.00 | | | 71 863.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67 679.00 | 1 476.00 | | 67 679.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 409.00 | | | 1 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 66 270.00 | 1 476.00 | | 66 270.00 |
| |
| 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 | 7 988.00 | 7 988.00 | | 7 988.00 |
8C Staff and Related Accounts | 1 537.00 | 1 537.00 | | 1 537.00 |
8D Social Security and Other Social Organizations | 11 906.00 | 11 906.00 | | 11 906.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 258.00 | 1 258.00 | | 1 258.00 |
UX Other trade receivables | 41 176.00 | 41 176.00 | | 41 176.00 |
VB VAT | 652.00 | 652.00 | | 652.00 |
VG Loans with a maturity of up to one year at origin | 11 956.00 | 11 956.00 | | 11 956.00 |
VI Group and Associates | 49 278.00 | 49 278.00 | | 49 278.00 |
VM Income taxes | 1 333.00 | 1 333.00 | | 1 333.00 |
VP Miscellaneous | 5 503.00 | 5 503.00 | | 5 503.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 162.00 | 162.00 | | 162.00 |
VS Prepaid expenses | 2 746.00 | 2 746.00 | | 2 746.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 51 571.00 | 51 571.00 | | 51 571.00 |
VW VAT | 8 363.00 | 8 363.00 | | 8 363.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 92 287.00 | 92 287.00 | | 92 287.00 |
| |
| 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 | 4 073.00 | 5 938.00 | | 4 073.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 258.00 | 2 193.00 | | 2 258.00 |
ST Other accounts | 23 515.00 | 25 800.00 | | 23 515.00 |
XQ Rental, rental and co-ownership charges | 4 654.00 | 4 274.00 | | 4 654.00 |
YT Subcontracting | | 158.00 | | |
YU External personnel | | 272.00 | | |
YW Business tax | 818.00 | 950.00 | | 818.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 891.00 | 6 888.00 | | 4 891.00 |
YY Amount of VAT collected | 35 864.00 | 48 286.00 | | 35 864.00 |
YZ Total deductible VAT on goods and services | 22 708.00 | 33 435.00 | | 22 708.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 427.00 | 32 697.00 | | 30 427.00 |
| |
| 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 | 6.00 | | | 6.00 |
