| |
| 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 | 29 830.00 | 23 457.00 | 6 373.00 | 29 830.00 |
AT Other tangible assets | 11 025.00 | 9 376.00 | 1 650.00 | 11 025.00 |
BD Other fixed assets | 168.00 | | 168.00 | 168.00 |
BJ TOTAL (I) | 41 053.00 | 32 833.00 | 8 220.00 | 41 053.00 |
BV Advances and down payments on orders | 529.00 | | 529.00 | 529.00 |
BX Customers and related accounts | 6 540.00 | 5 450.00 | 1 090.00 | 6 540.00 |
BZ Other receivables | 1 406.00 | | 1 406.00 | 1 406.00 |
CJ TOTAL (II) | 8 475.00 | 5 450.00 | 3 025.00 | 8 475.00 |
CO Grand total (0 to V) | 49 528.00 | 38 283.00 | 11 245.00 | 49 528.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 590.00 | 3 590.00 | | 3 590.00 |
DD Legal reserve (1) | 359.00 | 359.00 | | 359.00 |
DG Other reserves | 2 314.00 | 2 314.00 | | 2 314.00 |
DH Retained earnings | -9 722.00 | -2 587.00 | | -9 722.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 239.00 | -7 135.00 | | -1 239.00 |
DJ Investment subsidies | 778.00 | 1 078.00 | | 778.00 |
DL TOTAL (I) | -3 920.00 | -2 381.00 | | -3 920.00 |
DU Loans and Debts from Credit Institutions (3) | 10 414.00 | 16 085.00 | | 10 414.00 |
DW Advances and down payments received on current orders | | 2 600.00 | | |
DX Trade payables and related accounts | 2 445.00 | 1 079.00 | | 2 445.00 |
DY Tax and social security liabilities | 2 306.00 | 1 192.00 | | 2 306.00 |
EC TOTAL (IV) | 15 165.00 | 20 956.00 | | 15 165.00 |
EE Grand total (I to V) | 11 245.00 | 18 575.00 | | 11 245.00 |
EG Accrued income and payables due within one year | 12 307.00 | 7 663.00 | | 12 307.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 751.00 | 3 734.00 | | 2 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 585.00 | | 68 585.00 | 68 585.00 |
FJ Net sales | 68 585.00 | | 68 585.00 | 68 585.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 723.00 | |
FR Total operating income (I) | | | 70 309.00 | |
FU Purchases of raw materials and other supplies | | | 24 341.00 | |
FW Other purchases and external expenses | | | 28 471.00 | |
FX Taxes, duties, and similar payments | | | 559.00 | |
FY Salaries and Wages | | | 13 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 078.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 71 896.00 | |
GG - OPERATING RESULT (I - II) | | | -1 587.00 | |
GL Other interest and similar income | | | 386.00 | |
GP Total financial income (V) | | | 386.00 | |
GR Interest and similar expenses | | | 338.00 | |
GU Total financial expenses (VI) | | | 338.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 48.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 300.00 | 6 800.00 | | 300.00 |
HD Total exceptional income (VII) | 300.00 | 6 800.00 | | 300.00 |
HF Exceptional expenses on capital transactions | | 2 782.00 | | |
HH Total exceptional expenses (VIII) | | 2 782.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 300.00 | 4 018.00 | | 300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 995.00 | 66 215.00 | | 70 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 234.00 | 73 351.00 | | 72 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 239.00 | -7 135.00 | | -1 239.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 755.00 | 5 078.00 | | 27 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 755.00 | 5 078.00 | | 27 755.00 |
| |
| 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 | 2 445.00 | 2 445.00 | | 2 445.00 |
UX Other trade receivables | 6 540.00 | 6 540.00 | | 6 540.00 |
VG Loans with a maturity of up to one year at origin | 2 751.00 | 2 751.00 | | 2 751.00 |
VH Loans with a maturity of more than one year at origin | 7 662.00 | 4 805.00 | 2 858.00 | 7 662.00 |
VK Loans repaid during the year | 4 689.00 | | | 4 689.00 |
VP Miscellaneous | 1 406.00 | 1 406.00 | | 1 406.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 306.00 | 2 306.00 | | 2 306.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 946.00 | 7 946.00 | | 7 946.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 165.00 | 12 307.00 | 2 858.00 | 15 165.00 |
