| |
| 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 | 10 778.00 | 10 777.00 | 1.00 | 10 778.00 |
AT Other tangible assets | 32 108.00 | 32 108.00 | | 32 108.00 |
BH Other financial assets | 2 482.00 | | 2 482.00 | 2 482.00 |
BJ TOTAL (I) | 45 368.00 | 42 885.00 | 2 483.00 | 45 368.00 |
BL Raw materials, supplies | 38 977.00 | | 38 977.00 | 38 977.00 |
BR Intermediate and finished products | 15 470.00 | | 15 470.00 | 15 470.00 |
BX Customers and related accounts | 24 729.00 | | 24 729.00 | 24 729.00 |
BZ Other receivables | 2 702.00 | | 2 702.00 | 2 702.00 |
CF Cash and cash equivalents | 60 870.00 | | 60 870.00 | 60 870.00 |
CH Prepaid expenses | 1 687.00 | | 1 687.00 | 1 687.00 |
CJ TOTAL (II) | 144 434.00 | | 144 434.00 | 144 434.00 |
CO Grand total (0 to V) | 189 803.00 | 42 885.00 | 146 917.00 | 189 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 469.00 | 91 469.00 | | 91 469.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DH Retained earnings | -1 907.00 | 8 583.00 | | -1 907.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 327.00 | -10 490.00 | | -10 327.00 |
DL TOTAL (I) | 88 382.00 | 98 709.00 | | 88 382.00 |
DX Trade payables and related accounts | 11 722.00 | 10 949.00 | | 11 722.00 |
DY Tax and social security liabilities | 26 030.00 | 25 133.00 | | 26 030.00 |
EB Prepaid income (2) | 20 783.00 | 22 800.00 | | 20 783.00 |
EC TOTAL (IV) | 58 535.00 | 58 881.00 | | 58 535.00 |
EE Grand total (I to V) | 146 917.00 | 157 590.00 | | 146 917.00 |
EG Accrued income and payables due within one year | 58 535.00 | 58 881.00 | | 58 535.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 144.00 | | 187 144.00 | 187 144.00 |
FJ Net sales | 187 144.00 | | 187 144.00 | 187 144.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 643.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 187 796.00 | |
FU Purchases of raw materials and other supplies | | | 22 767.00 | |
FV Inventory change (raw materials and supplies) | | | -1 193.00 | |
FW Other purchases and external expenses | | | 63 897.00 | |
FX Taxes, duties, and similar payments | | | 2 294.00 | |
FY Salaries and Wages | | | 83 328.00 | |
FZ Social Security Contributions | | | 27 338.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 198 447.00 | |
GG - OPERATING RESULT (I - II) | | | -10 650.00 | |
GL Other interest and similar income | | | 759.00 | |
GN Positive exchange differences | | | 40.00 | |
GP Total financial income (V) | | | 799.00 | |
GR Interest and similar expenses | | | 475.00 | |
GU Total financial expenses (VI) | | | 475.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 540.00 | | |
HH Total exceptional expenses (VIII) | | 540.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -540.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 188 595.00 | 209 888.00 | | 188 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 922.00 | 220 378.00 | | 198 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 327.00 | -10 490.00 | | -10 327.00 |
| |
| 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 | 45 368.00 | | | 45 368.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 482.00 | |
I4 DECREASES Grand Total | | | 45 368.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 886.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 886.00 | | | 42 886.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 482.00 | | | 2 482.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 885.00 | | | 42 885.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 42 885.00 | | | 42 885.00 |
| |
| 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 | 11 722.00 | 11 722.00 | | 11 722.00 |
8L Deferred income | 20 783.00 | 20 783.00 | | 20 783.00 |
UT Other financial assets | 2 482.00 | | 2 482.00 | 2 482.00 |
UX Other trade receivables | 24 729.00 | 24 729.00 | | 24 729.00 |
VP Miscellaneous | 2 702.00 | 2 702.00 | | 2 702.00 |
VQ Other Taxes, Duties, and Similar Debts | 26 030.00 | 26 030.00 | | 26 030.00 |
VS Prepaid expenses | 1 687.00 | 1 687.00 | | 1 687.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 600.00 | 29 117.00 | 2 482.00 | 31 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 535.00 | 58 535.00 | | 58 535.00 |
