| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 351.00 | 1 254.00 | 1 097.00 | 2 351.00 |
AR Technical installations, industrial equipment and tools | 25 458.00 | 13 489.00 | 11 969.00 | 25 458.00 |
AT Other tangible assets | 5 512.00 | 3 253.00 | 2 258.00 | 5 512.00 |
BH Other financial assets | 7 800.00 | | 7 800.00 | 7 800.00 |
BJ TOTAL (I) | 41 121.00 | 17 996.00 | 23 125.00 | 41 121.00 |
BL Raw materials, supplies | 4 235.00 | | 4 235.00 | 4 235.00 |
BT Goods | 5 569.00 | | 5 569.00 | 5 569.00 |
BZ Other receivables | 4 418.00 | | 4 418.00 | 4 418.00 |
CF Cash and cash equivalents | 27 904.00 | | 27 904.00 | 27 904.00 |
CJ TOTAL (II) | 42 127.00 | | 42 127.00 | 42 127.00 |
CO Grand total (0 to V) | 83 248.00 | 17 996.00 | 65 252.00 | 83 248.00 |
| |
| 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 | 6 206.00 | 6 206.00 | | 6 206.00 |
DH Retained earnings | -2 193.00 | | | -2 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 755.00 | -2 193.00 | | 2 755.00 |
DL TOTAL (I) | 7 868.00 | 5 113.00 | | 7 868.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 636.00 | 45 154.00 | | 44 636.00 |
DX Trade payables and related accounts | 1 154.00 | 3 164.00 | | 1 154.00 |
DY Tax and social security liabilities | 11 594.00 | 11 815.00 | | 11 594.00 |
EC TOTAL (IV) | 57 384.00 | 60 133.00 | | 57 384.00 |
EE Grand total (I to V) | 65 252.00 | 65 245.00 | | 65 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 217 474.00 | |
FJ Net sales | | | 217 474.00 | |
FO Operating subsidies | | | 1 782.00 | |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 219 311.00 | |
FS Purchases of goods (including customs duties) | | | 88 601.00 | |
FT Inventory change (goods) | | | -3 297.00 | |
FU Purchases of raw materials and other supplies | | | 13 066.00 | |
FV Inventory change (raw materials and supplies) | | | -2 582.00 | |
FW Other purchases and external expenses | | | 52 680.00 | |
FX Taxes, duties, and similar payments | | | 2 042.00 | |
FY Salaries and Wages | | | 55 668.00 | |
FZ Social Security Contributions | | | 2 643.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 595.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 216 420.00 | |
GG - OPERATING RESULT (I - II) | | | 2 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 135.00 | 60.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -60.00 | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 311.00 | 170 953.00 | | 219 311.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 556.00 | 173 146.00 | | 216 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 755.00 | -2 193.00 | | 2 755.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 402.00 | 7 595.00 | | 10 402.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 402.00 | 7 595.00 | | 10 402.00 |
| |
| 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 | 1 154.00 | 1 154.00 | | 1 154.00 |
8K Other liabilities (including liabilities related to repo transactions) | 44 636.00 | 44 636.00 | | 44 636.00 |
UT Other financial assets | 7 800.00 | 7 800.00 | | 7 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 594.00 | 11 594.00 | | 11 594.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 219.00 | 12 219.00 | | 12 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 384.00 | 57 384.00 | | 57 384.00 |
