| |
| 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 | 4 084.00 | 4 084.00 | | 4 084.00 |
AT Other tangible assets | 37 988.00 | 25 798.00 | 12 190.00 | 37 988.00 |
BD Other fixed assets | 50.00 | | 50.00 | 50.00 |
BH Other financial assets | 1 169.00 | | 1 169.00 | 1 169.00 |
BJ TOTAL (I) | 43 291.00 | 29 882.00 | 13 409.00 | 43 291.00 |
BL Raw materials, supplies | 7 293.00 | | 7 293.00 | 7 293.00 |
BT Goods | 5 256.00 | | 5 256.00 | 5 256.00 |
BZ Other receivables | 6 594.00 | | 6 594.00 | 6 594.00 |
CF Cash and cash equivalents | 21 161.00 | | 21 161.00 | 21 161.00 |
CH Prepaid expenses | 222.00 | | 222.00 | 222.00 |
CJ TOTAL (II) | 40 526.00 | | 40 526.00 | 40 526.00 |
CO Grand total (0 to V) | 83 817.00 | 29 882.00 | 53 935.00 | 83 817.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 775.00 | 7 775.00 | | 7 775.00 |
DD Legal reserve (1) | 777.00 | 777.00 | | 777.00 |
DG Other reserves | 22 000.00 | 22 000.00 | | 22 000.00 |
DH Retained earnings | -13 072.00 | -16 592.00 | | -13 072.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 484.00 | 3 520.00 | | 6 484.00 |
DL TOTAL (I) | 23 964.00 | 17 480.00 | | 23 964.00 |
DU Loans and Debts from Credit Institutions (3) | 291.00 | 3 735.00 | | 291.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 700.00 | 4 700.00 | | 4 700.00 |
DX Trade payables and related accounts | 4 983.00 | 3 233.00 | | 4 983.00 |
DY Tax and social security liabilities | 19 997.00 | 20 710.00 | | 19 997.00 |
EC TOTAL (IV) | 29 970.00 | 32 378.00 | | 29 970.00 |
EE Grand total (I to V) | 53 935.00 | 49 858.00 | | 53 935.00 |
EG Accrued income and payables due within one year | 29 970.00 | 32 088.00 | | 29 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 155.00 | | 8 155.00 | 8 155.00 |
FG Production sold - services | 140 334.00 | | 140 334.00 | 140 334.00 |
FJ Net sales | 148 489.00 | | 148 489.00 | 148 489.00 |
FO Operating subsidies | | | 2 667.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 56.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 151 221.00 | |
FS Purchases of goods (including customs duties) | | | 2 014.00 | |
FT Inventory change (goods) | | | 1 384.00 | |
FU Purchases of raw materials and other supplies | | | 19 104.00 | |
FV Inventory change (raw materials and supplies) | | | -1 309.00 | |
FW Other purchases and external expenses | | | 26 036.00 | |
FX Taxes, duties, and similar payments | | | 1 903.00 | |
FY Salaries and Wages | | | 74 894.00 | |
FZ Social Security Contributions | | | 17 692.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 300.00 | |
GE Other Expenses | | | 198.00 | |
GF Total Operating Expenses (II) | | | 145 216.00 | |
GG - OPERATING RESULT (I - II) | | | 6 004.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 52.00 | |
GU Total financial expenses (VI) | | | 52.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 56.00 | 196.00 | | 56.00 |
A4 Equity method investments | 179.00 | 170.00 | | 179.00 |
HB Exceptional income from capital transactions | | 68.00 | | |
HD Total exceptional income (VII) | | 68.00 | | |
HF Exceptional expenses on capital transactions | | 69.00 | | |
HH Total exceptional expenses (VIII) | | 69.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1.00 | | |
HK Income tax | -528.00 | -1 268.00 | | -528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 225.00 | 142 818.00 | | 151 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 741.00 | 139 298.00 | | 144 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 484.00 | 3 520.00 | | 6 484.00 |
| |
| 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 | 43 491.00 | | 1 200.00 | 43 491.00 |
I3 DECREASES Total Financial Fixed Assets | | 210.00 | 1 219.00 | |
I4 DECREASES Grand Total | | 1 400.00 | 43 291.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 190.00 | 42 072.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 062.00 | | 1 200.00 | 42 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 429.00 | | | 1 429.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 772.00 | 3 300.00 | 1 190.00 | 27 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 772.00 | 3 300.00 | 1 190.00 | 27 772.00 |
| |
| 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 | 4 983.00 | 4 983.00 | | 4 983.00 |
8C Staff and Related Accounts | 10 162.00 | 10 162.00 | | 10 162.00 |
8D Social Security and Other Social Organizations | 7 460.00 | 7 460.00 | | 7 460.00 |
UT Other financial assets | 1 169.00 | | 1 169.00 | 1 169.00 |
UZ Social Security, other social security organizations | 1 667.00 | 1 667.00 | | 1 667.00 |
VB VAT | 630.00 | 630.00 | | 630.00 |
VH Loans with a maturity of more than one year at origin | 291.00 | 291.00 | | 291.00 |
VI Group and Associates | 4 700.00 | 4 700.00 | | 4 700.00 |
VK Loans repaid during the year | 3 440.00 | | | 3 440.00 |
VM Income taxes | 3 688.00 | 3 688.00 | | 3 688.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 609.00 | 609.00 | | 609.00 |
VS Prepaid expenses | 222.00 | 222.00 | | 222.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 985.00 | 6 816.00 | 1 169.00 | 7 985.00 |
VW VAT | 2 375.00 | 2 375.00 | | 2 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 970.00 | 29 970.00 | | 29 970.00 |
| |
| 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 | 603.00 | 579.00 | | 603.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 025.00 | 6 705.00 | | 7 025.00 |
ST Other accounts | 11 869.00 | 12 231.00 | | 11 869.00 |
XQ Rental, rental and co-ownership charges | 5 299.00 | 5 133.00 | | 5 299.00 |
YT Subcontracting | 1 842.00 | 1 318.00 | | 1 842.00 |
YW Business tax | 1 300.00 | 1 426.00 | | 1 300.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 903.00 | 2 005.00 | | 1 903.00 |
YY Amount of VAT collected | 29 697.00 | 29 095.00 | | 29 697.00 |
YZ Total deductible VAT on goods and services | 7 610.00 | 8 532.00 | | 7 610.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 26 036.00 | 25 388.00 | | 26 036.00 |
