| |
| 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 | 15 601.00 | 14 674.00 | 927.00 | 15 601.00 |
AT Other tangible assets | 46 154.00 | 39 923.00 | 6 230.00 | 46 154.00 |
BH Other financial assets | 1 219.00 | | 1 219.00 | 1 219.00 |
BJ TOTAL (I) | 62 975.00 | 54 597.00 | 8 378.00 | 62 975.00 |
BX Customers and related accounts | 21 000.00 | | 21 000.00 | 21 000.00 |
BZ Other receivables | 2 398.00 | | 2 398.00 | 2 398.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CH Prepaid expenses | 12 764.00 | | 12 764.00 | 12 764.00 |
CJ TOTAL (II) | 36 178.00 | | 36 178.00 | 36 178.00 |
CO Grand total (0 to V) | 99 153.00 | 54 597.00 | 44 556.00 | 99 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | | | 7 625.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 1 935.00 | | | 1 935.00 |
DH Retained earnings | -12 316.00 | | | -12 316.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 725.00 | | | 2 725.00 |
DL TOTAL (I) | 731.00 | | | 731.00 |
DU Loans and Debts from Credit Institutions (3) | 24 430.00 | | | 24 430.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 895.00 | | | 1 895.00 |
DW Advances and down payments received on current orders | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 7 108.00 | | | 7 108.00 |
DY Tax and social security liabilities | 9 106.00 | | | 9 106.00 |
EA Other liabilities | 285.00 | | | 285.00 |
EC TOTAL (IV) | 43 824.00 | | | 43 824.00 |
EE Grand total (I to V) | 44 556.00 | | | 44 556.00 |
EG Accrued income and payables due within one year | 41 688.00 | | | 41 688.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 9 887.00 | | | 9 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 661.00 | | 176 661.00 | 176 661.00 |
FJ Net sales | 176 661.00 | | 176 661.00 | 176 661.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 614.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 178 285.00 | |
FS Purchases of goods (including customs duties) | | | 27 696.00 | |
FW Other purchases and external expenses | | | 69 742.00 | |
FX Taxes, duties, and similar payments | | | 2 736.00 | |
FY Salaries and Wages | | | 52 639.00 | |
FZ Social Security Contributions | | | 18 937.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 539.00 | |
GF Total Operating Expenses (II) | | | 174 292.00 | |
GG - OPERATING RESULT (I - II) | | | 3 992.00 | |
GR Interest and similar expenses | | | 1 267.00 | |
GU Total financial expenses (VI) | | | 1 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 267.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 725.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 614.00 | | | 1 614.00 |
A2 TOTAL ASSETS | 11 671.00 | | | 11 671.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 285.00 | | | 178 285.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 560.00 | | | 175 560.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 725.00 | | | 2 725.00 |
| |
| 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 | 62 976.00 | | | 62 976.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 220.00 | |
I4 DECREASES Grand Total | | | 62 976.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 756.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 756.00 | | | 61 756.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 220.00 | | | 1 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 058.00 | 2 539.00 | | 52 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 058.00 | 2 539.00 | | 52 058.00 |
| |
| 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 | 7 109.00 | 7 109.00 | | 7 109.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 180.00 | 2 180.00 | | 2 180.00 |
UT Other financial assets | 1 220.00 | | 1 220.00 | 1 220.00 |
UX Other trade receivables | 21 000.00 | 21 000.00 | | 21 000.00 |
VG Loans with a maturity of up to one year at origin | 9 887.00 | 9 887.00 | | 9 887.00 |
VH Loans with a maturity of more than one year at origin | 14 543.00 | 13 407.00 | 1 136.00 | 14 543.00 |
VK Loans repaid during the year | 13 005.00 | | | 13 005.00 |
VP Miscellaneous | 2 398.00 | 2 398.00 | | 2 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 9 106.00 | 9 106.00 | | 9 106.00 |
VS Prepaid expenses | 12 765.00 | 12 765.00 | | 12 765.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 383.00 | 36 163.00 | 1 220.00 | 37 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 825.00 | 41 689.00 | 1 136.00 | 42 825.00 |
