| |
| 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 | 135 554.00 | 70 226.00 | 65 328.00 | 135 554.00 |
BJ TOTAL (I) | 135 554.00 | 70 226.00 | 65 328.00 | 135 554.00 |
BX Customers and related accounts | 3 633.00 | | 3 633.00 | 3 633.00 |
BZ Other receivables | 6 237.00 | | 6 237.00 | 6 237.00 |
CF Cash and cash equivalents | 24 594.00 | | 24 594.00 | 24 594.00 |
CH Prepaid expenses | 959.00 | | 959.00 | 959.00 |
CJ TOTAL (II) | 35 424.00 | | 35 424.00 | 35 424.00 |
CO Grand total (0 to V) | 170 979.00 | 70 226.00 | 100 753.00 | 170 979.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | | 8 380.00 | | |
DH Retained earnings | 429.00 | 429.00 | | 429.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 213.00 | 5 444.00 | | 9 213.00 |
DL TOTAL (I) | 11 842.00 | 16 454.00 | | 11 842.00 |
DU Loans and Debts from Credit Institutions (3) | 86 182.00 | 95 573.00 | | 86 182.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 484.00 | 287.00 | | 1 484.00 |
DX Trade payables and related accounts | 577.00 | 4 164.00 | | 577.00 |
DY Tax and social security liabilities | 666.00 | | | 666.00 |
EA Other liabilities | | 214.00 | | |
EC TOTAL (IV) | 88 910.00 | 100 239.00 | | 88 910.00 |
EE Grand total (I to V) | 100 753.00 | 116 694.00 | | 100 753.00 |
EI Including equity loans | 1 484.00 | | | 1 484.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 112.00 | | 27 112.00 | 27 112.00 |
FJ Net sales | 27 112.00 | | 27 112.00 | 27 112.00 |
FR Total operating income (I) | | | 27 112.00 | |
FW Other purchases and external expenses | | | 4 292.00 | |
FX Taxes, duties, and similar payments | | | 261.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 041.00 | |
GF Total Operating Expenses (II) | | | 13 594.00 | |
GG - OPERATING RESULT (I - II) | | | 13 517.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 28.00 | |
GR Interest and similar expenses | | | 2 706.00 | |
GU Total financial expenses (VI) | | | 2 706.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 678.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 626.00 | 961.00 | | 1 626.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 141.00 | 26 453.00 | | 27 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 927.00 | 21 009.00 | | 17 927.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 213.00 | 5 444.00 | | 9 213.00 |
| |
| 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 | 135 555.00 | | | 135 555.00 |
I4 DECREASES Grand Total | | | 135 555.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 135 555.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 135 555.00 | | | 135 555.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 185.00 | 9 041.00 | | 61 185.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 185.00 | 9 041.00 | | 61 185.00 |
| |
| 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 | 578.00 | 578.00 | | 578.00 |
8E Income Taxes | 666.00 | 666.00 | | 666.00 |
UX Other trade receivables | 3 634.00 | 3 634.00 | | 3 634.00 |
VB VAT | 785.00 | 785.00 | | 785.00 |
VG Loans with a maturity of up to one year at origin | 1 452.00 | 1 452.00 | | 1 452.00 |
VH Loans with a maturity of more than one year at origin | 84 730.00 | 9 516.00 | 41 036.00 | 84 730.00 |
VI Group and Associates | 1 485.00 | 1 485.00 | | 1 485.00 |
VK Loans repaid during the year | 9 237.00 | | | 9 237.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 452.00 | 5 452.00 | | 5 452.00 |
VS Prepaid expenses | 960.00 | 960.00 | | 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 831.00 | 10 831.00 | | 10 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 910.00 | 13 696.00 | 41 036.00 | 88 910.00 |
