| |
| 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 | 9 000.00 | 1 063.00 | 7 937.00 | 9 000.00 |
AT Other tangible assets | 5 947.00 | 4 492.00 | 1 455.00 | 5 947.00 |
BH Other financial assets | 559.00 | | 559.00 | 559.00 |
BJ TOTAL (I) | 15 506.00 | 5 555.00 | 9 951.00 | 15 506.00 |
BL Raw materials, supplies | 4 500.00 | | 4 500.00 | 4 500.00 |
BP Services in progress | 11 150.00 | | 11 150.00 | 11 150.00 |
BX Customers and related accounts | 6 150.00 | | 6 150.00 | 6 150.00 |
BZ Other receivables | 4 197.00 | | 4 197.00 | 4 197.00 |
CD Marketable securities | 113.00 | | 113.00 | 113.00 |
CF Cash and cash equivalents | 5 331.00 | | 5 331.00 | 5 331.00 |
CJ TOTAL (II) | 31 441.00 | | 31 441.00 | 31 441.00 |
CO Grand total (0 to V) | 46 947.00 | 5 555.00 | 41 392.00 | 46 947.00 |
CP Shares due in less than one year | 559.00 | | | 559.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 100.00 | 10 100.00 | | 10 100.00 |
DH Retained earnings | 8 252.00 | -575.00 | | 8 252.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 766.00 | 8 827.00 | | -13 766.00 |
DL TOTAL (I) | 4 586.00 | 18 352.00 | | 4 586.00 |
DU Loans and Debts from Credit Institutions (3) | 10 008.00 | | | 10 008.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 487.00 | 422.00 | | 2 487.00 |
DX Trade payables and related accounts | 6 295.00 | 4 197.00 | | 6 295.00 |
DY Tax and social security liabilities | 17 624.00 | 17 093.00 | | 17 624.00 |
EA Other liabilities | 393.00 | 1 718.00 | | 393.00 |
EC TOTAL (IV) | 36 806.00 | 23 429.00 | | 36 806.00 |
EE Grand total (I to V) | 41 392.00 | 41 781.00 | | 41 392.00 |
EG Accrued income and payables due within one year | 26 798.00 | 23 429.00 | | 26 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 800.00 | | 4 800.00 | 4 800.00 |
FG Production sold - services | 121 754.00 | | 121 754.00 | 121 754.00 |
FJ Net sales | 126 554.00 | | 126 554.00 | 126 554.00 |
FM Inventory production | | | -80.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 441.00 | |
FR Total operating income (I) | | | 127 915.00 | |
FS Purchases of goods (including customs duties) | | | 112.00 | |
FU Purchases of raw materials and other supplies | | | 42 558.00 | |
FV Inventory change (raw materials and supplies) | | | 350.00 | |
FW Other purchases and external expenses | | | 36 527.00 | |
FX Taxes, duties, and similar payments | | | 3 376.00 | |
FY Salaries and Wages | | | 48 676.00 | |
FZ Social Security Contributions | | | 8 176.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 531.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 141 306.00 | |
GG - OPERATING RESULT (I - II) | | | -13 391.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 224.00 | |
GU Total financial expenses (VI) | | | 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -224.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 450.00 | | | 450.00 |
HE Exceptional expenses on management operations | 151.00 | 2 121.00 | | 151.00 |
HH Total exceptional expenses (VIII) | 151.00 | 2 121.00 | | 151.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -151.00 | -2 121.00 | | -151.00 |
HK Income tax | | 1 057.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 127 915.00 | 135 484.00 | | 127 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 681.00 | 126 658.00 | | 141 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 766.00 | 8 827.00 | | -13 766.00 |
| |
| 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 | 15 397.00 | | 109.00 | 15 397.00 |
I3 DECREASES Total Financial Fixed Assets | | | 559.00 | |
I4 DECREASES Grand Total | | | 15 506.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 947.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 947.00 | | | 14 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | 109.00 | 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 024.00 | 1 531.00 | | 4 024.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 024.00 | 1 531.00 | | 4 024.00 |
| |
| 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 | 6 295.00 | 6 295.00 | | 6 295.00 |
8C Staff and Related Accounts | 11 290.00 | 11 290.00 | | 11 290.00 |
8D Social Security and Other Social Organizations | 3 453.00 | 3 453.00 | | 3 453.00 |
8K Other liabilities (including liabilities related to repo transactions) | 393.00 | 393.00 | | 393.00 |
UT Other financial assets | 559.00 | 559.00 | | 559.00 |
UX Other trade receivables | 6 150.00 | 6 150.00 | | 6 150.00 |
VB VAT | 1 210.00 | 1 210.00 | | 1 210.00 |
VI Group and Associates | 2 487.00 | 2 487.00 | | 2 487.00 |
VM Income taxes | 2 987.00 | 2 987.00 | | 2 987.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 906.00 | 10 906.00 | | 10 906.00 |
VW VAT | 2 881.00 | 2 881.00 | | 2 881.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 798.00 | 26 798.00 | | 26 798.00 |
| |
| 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 | 708.00 | 1 309.00 | | 708.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 595.00 | 3 445.00 | | 3 595.00 |
ST Other accounts | 17 834.00 | 15 552.00 | | 17 834.00 |
XQ Rental, rental and co-ownership charges | 13 913.00 | 14 683.00 | | 13 913.00 |
YT Subcontracting | 1 185.00 | 3 534.00 | | 1 185.00 |
YW Business tax | 2 668.00 | 3 507.00 | | 2 668.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 376.00 | 4 816.00 | | 3 376.00 |
YY Amount of VAT collected | 23 452.00 | 19 341.00 | | 23 452.00 |
YZ Total deductible VAT on goods and services | 14 496.00 | 13 753.00 | | 14 496.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 527.00 | 37 214.00 | | 36 527.00 |
