| |
| 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 | 15 840.00 | 5 907.00 | 9 933.00 | 15 840.00 |
AT Other tangible assets | 7 667.00 | 2 230.00 | 5 437.00 | 7 667.00 |
BJ TOTAL (I) | 23 507.00 | 8 137.00 | 15 370.00 | 23 507.00 |
BL Raw materials, supplies | | | | |
BP Services in progress | | | | |
BX Customers and related accounts | 44 338.00 | | 44 338.00 | 44 338.00 |
BZ Other receivables | 32 505.00 | | 32 505.00 | 32 505.00 |
CF Cash and cash equivalents | 14 158.00 | | 14 158.00 | 14 158.00 |
CJ TOTAL (II) | 91 001.00 | | 91 001.00 | 91 001.00 |
CO Grand total (0 to V) | 114 508.00 | 8 137.00 | 106 371.00 | 114 508.00 |
| |
| 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 |
DG Other reserves | 76 326.00 | 76 326.00 | | 76 326.00 |
DH Retained earnings | -34 072.00 | | | -34 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 922.00 | -34 072.00 | | 26 922.00 |
DL TOTAL (I) | 70 277.00 | 43 354.00 | | 70 277.00 |
DU Loans and Debts from Credit Institutions (3) | 5 823.00 | 10 143.00 | | 5 823.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30.00 | 75.00 | | 30.00 |
DX Trade payables and related accounts | 13 543.00 | 12 372.00 | | 13 543.00 |
DY Tax and social security liabilities | 16 698.00 | 22 206.00 | | 16 698.00 |
EC TOTAL (IV) | 36 094.00 | 44 796.00 | | 36 094.00 |
EE Grand total (I to V) | 106 371.00 | 88 150.00 | | 106 371.00 |
EG Accrued income and payables due within one year | 34 631.00 | 38 972.00 | | 34 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 303 874.00 | | 303 874.00 | 303 874.00 |
FJ Net sales | 303 874.00 | | 303 874.00 | 303 874.00 |
FM Inventory production | | | -5 146.00 | |
FR Total operating income (I) | | | 298 728.00 | |
FU Purchases of raw materials and other supplies | | | 67 575.00 | |
FV Inventory change (raw materials and supplies) | | | 10 218.00 | |
FW Other purchases and external expenses | | | 89 206.00 | |
FX Taxes, duties, and similar payments | | | 3 261.00 | |
FY Salaries and Wages | | | 73 273.00 | |
FZ Social Security Contributions | | | 23 290.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 655.00 | |
GF Total Operating Expenses (II) | | | 271 478.00 | |
GG - OPERATING RESULT (I - II) | | | 27 250.00 | |
GR Interest and similar expenses | | | 110.00 | |
GU Total financial expenses (VI) | | | 110.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -110.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 32.00 | 500.00 | | 32.00 |
HD Total exceptional income (VII) | 32.00 | 500.00 | | 32.00 |
HE Exceptional expenses on management operations | 250.00 | 136.00 | | 250.00 |
HH Total exceptional expenses (VIII) | 250.00 | 136.00 | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -217.00 | 364.00 | | -217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 298 760.00 | 138 954.00 | | 298 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 271 838.00 | 173 026.00 | | 271 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 922.00 | -34 072.00 | | 26 922.00 |
| |
| 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 | 17 202.00 | | 8 603.00 | 17 202.00 |
I4 DECREASES Grand Total | | 2 298.00 | 23 507.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 298.00 | 23 507.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 202.00 | | 8 603.00 | 17 202.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 482.00 | 4 655.00 | | 3 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 482.00 | 4 655.00 | | 3 482.00 |
| |
| 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 | 13 543.00 | 13 543.00 | | 13 543.00 |
8C Staff and Related Accounts | 10 714.00 | 10 714.00 | | 10 714.00 |
8D Social Security and Other Social Organizations | 5 984.00 | 5 984.00 | | 5 984.00 |
UX Other trade receivables | 44 338.00 | 44 338.00 | | 44 338.00 |
VB VAT | 15 689.00 | 15 689.00 | | 15 689.00 |
VH Loans with a maturity of more than one year at origin | 5 823.00 | 4 360.00 | 1 463.00 | 5 823.00 |
VI Group and Associates | 30.00 | 30.00 | | 30.00 |
VK Loans repaid during the year | 4 320.00 | | | 4 320.00 |
VM Income taxes | 8 604.00 | 8 604.00 | | 8 604.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 211.00 | 8 211.00 | | 8 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 76 843.00 | 76 843.00 | | 76 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 094.00 | 34 631.00 | 1 463.00 | 36 094.00 |
| |
| 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 | 1 095.00 | 2 322.00 | | 1 095.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 259.00 | 4 128.00 | | 3 259.00 |
ST Other accounts | 29 917.00 | 43 052.00 | | 29 917.00 |
XQ Rental, rental and co-ownership charges | 25 168.00 | 20 986.00 | | 25 168.00 |
YT Subcontracting | 30 861.00 | 2 553.00 | | 30 861.00 |
YW Business tax | 2 166.00 | 375.00 | | 2 166.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 261.00 | 2 697.00 | | 3 261.00 |
YY Amount of VAT collected | 38 281.00 | 23 304.00 | | 38 281.00 |
YZ Total deductible VAT on goods and services | 25 491.00 | 13 186.00 | | 25 491.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 89 206.00 | 70 719.00 | | 89 206.00 |
