| |
| 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 | 6 353.00 | 2 401.00 | 3 952.00 | 6 353.00 |
AT Other tangible assets | 11 500.00 | 11 187.00 | 313.00 | 11 500.00 |
BJ TOTAL (I) | 17 853.00 | 13 588.00 | 4 265.00 | 17 853.00 |
BX Customers and related accounts | 10 893.00 | | 10 893.00 | 10 893.00 |
BZ Other receivables | 3 963.00 | | 3 963.00 | 3 963.00 |
CF Cash and cash equivalents | 10 956.00 | | 10 956.00 | 10 956.00 |
CH Prepaid expenses | 6 755.00 | | 6 755.00 | 6 755.00 |
CJ TOTAL (II) | 32 567.00 | | 32 567.00 | 32 567.00 |
CO Grand total (0 to V) | 50 420.00 | 13 588.00 | 36 832.00 | 50 420.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 3 050.00 | 3 050.00 | | 3 050.00 |
DG Other reserves | 1 104.00 | 1 104.00 | | 1 104.00 |
DH Retained earnings | -4 268.00 | | | -4 268.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 822.00 | -4 268.00 | | 4 822.00 |
DL TOTAL (I) | 14 708.00 | 9 886.00 | | 14 708.00 |
DU Loans and Debts from Credit Institutions (3) | 556.00 | 4 527.00 | | 556.00 |
DV Miscellaneous Loans and Financial Debts (4) | 573.00 | 460.00 | | 573.00 |
DX Trade payables and related accounts | 14 336.00 | 25 572.00 | | 14 336.00 |
DY Tax and social security liabilities | 6 660.00 | 10 572.00 | | 6 660.00 |
EC TOTAL (IV) | 22 125.00 | 41 131.00 | | 22 125.00 |
EE Grand total (I to V) | 36 832.00 | 51 017.00 | | 36 832.00 |
EG Accrued income and payables due within one year | 22 125.00 | 40 696.00 | | 22 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 212 208.00 | |
FJ Net sales | | | 212 208.00 | |
FO Operating subsidies | | | 333.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 212 553.00 | |
FU Purchases of raw materials and other supplies | | | 106 503.00 | |
FW Other purchases and external expenses | | | 29 519.00 | |
FX Taxes, duties, and similar payments | | | 3 456.00 | |
FY Salaries and Wages | | | 44 771.00 | |
FZ Social Security Contributions | | | 19 892.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 373.00 | |
GE Other Expenses | | | 121.00 | |
GF Total Operating Expenses (II) | | | 207 635.00 | |
GG - OPERATING RESULT (I - II) | | | 4 918.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 822.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 17.00 | | |
HH Total exceptional expenses (VIII) | | 17.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 212 553.00 | 205 605.00 | | 212 553.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 732.00 | 209 873.00 | | 207 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 822.00 | -4 268.00 | | 4 822.00 |
| |
| 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 | 15 096.00 | | 2 757.00 | 15 096.00 |
I4 DECREASES Grand Total | | | 17 853.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 853.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 096.00 | | 2 757.00 | 15 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 215.00 | 3 373.00 | | 10 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 215.00 | 3 373.00 | | 10 215.00 |
| |
| 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 | 14 336.00 | 14 336.00 | | 14 336.00 |
8C Staff and Related Accounts | 673.00 | 673.00 | | 673.00 |
8D Social Security and Other Social Organizations | 5 975.00 | 5 975.00 | | 5 975.00 |
UX Other trade receivables | 10 893.00 | 10 893.00 | | 10 893.00 |
VB VAT | 2 726.00 | 2 726.00 | | 2 726.00 |
VH Loans with a maturity of more than one year at origin | 556.00 | 556.00 | | 556.00 |
VI Group and Associates | 573.00 | 573.00 | | 573.00 |
VK Loans repaid during the year | 3 972.00 | | | 3 972.00 |
VM Income taxes | 1 237.00 | 1 237.00 | | 1 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 12.00 | 12.00 | | 12.00 |
VS Prepaid expenses | 6 755.00 | 6 755.00 | | 6 755.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 611.00 | 21 611.00 | | 21 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 125.00 | 22 125.00 | | 22 125.00 |
