| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 735.00 | 3 735.00 | | 3 735.00 |
AP Buildings | 67 842.00 | 67 718.00 | 124.00 | 67 842.00 |
AR Technical installations, industrial equipment and tools | 129 379.00 | 126 269.00 | 3 109.00 | 129 379.00 |
AT Other tangible assets | 112 444.00 | 107 006.00 | 5 438.00 | 112 444.00 |
BJ TOTAL (I) | 316 760.00 | 304 729.00 | 12 031.00 | 316 760.00 |
BL Raw materials, supplies | 2 920.00 | | 2 920.00 | 2 920.00 |
BN Goods in progress | 7 800.00 | | 7 800.00 | 7 800.00 |
BX Customers and related accounts | 27 152.00 | | 27 152.00 | 27 152.00 |
BZ Other receivables | 5 343.00 | | 5 343.00 | 5 343.00 |
CF Cash and cash equivalents | 7 264.00 | | 7 264.00 | 7 264.00 |
CH Prepaid expenses | 9 092.00 | | 9 092.00 | 9 092.00 |
CJ TOTAL (II) | 59 571.00 | | 59 571.00 | 59 571.00 |
CO Grand total (0 to V) | 376 331.00 | 304 729.00 | 71 602.00 | 376 331.00 |
CU Other investments | 3 360.00 | | 3 360.00 | 3 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 8 749.00 | 8 749.00 | | 8 749.00 |
DH Retained earnings | 22 603.00 | 14 773.00 | | 22 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 620.00 | 7 831.00 | | -8 620.00 |
DL TOTAL (I) | 31 203.00 | 39 823.00 | | 31 203.00 |
DU Loans and Debts from Credit Institutions (3) | 4 249.00 | 2 577.00 | | 4 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | 284.00 | 428.00 | | 284.00 |
DX Trade payables and related accounts | 16 462.00 | 8 059.00 | | 16 462.00 |
DY Tax and social security liabilities | 19 403.00 | 23 174.00 | | 19 403.00 |
EA Other liabilities | 1.00 | 50.00 | | 1.00 |
EC TOTAL (IV) | 40 399.00 | 34 288.00 | | 40 399.00 |
EE Grand total (I to V) | 71 602.00 | 74 111.00 | | 71 602.00 |
EG Accrued income and payables due within one year | 40 399.00 | 33 248.00 | | 40 399.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 208.00 | | | 3 208.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 278 734.00 | | 278 734.00 | 278 734.00 |
FJ Net sales | 278 734.00 | | 278 734.00 | 278 734.00 |
FM Inventory production | | | 906.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 141.00 | |
FR Total operating income (I) | | | 279 781.00 | |
FU Purchases of raw materials and other supplies | | | 28.00 | |
FV Inventory change (raw materials and supplies) | | | -4.00 | |
FW Other purchases and external expenses | | | 143 756.00 | |
FX Taxes, duties, and similar payments | | | 5 350.00 | |
FY Salaries and Wages | | | 98 103.00 | |
FZ Social Security Contributions | | | 32 521.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 399.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 288 155.00 | |
GG - OPERATING RESULT (I - II) | | | -8 374.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 342.00 | | |
A2 TOTAL ASSETS | 14 510.00 | 9 523.00 | | 14 510.00 |
HA Exceptional income from management transactions | 19.00 | | | 19.00 |
HB Exceptional income from capital transactions | | 1 845.00 | | |
HD Total exceptional income (VII) | 19.00 | 1 845.00 | | 19.00 |
HE Exceptional expenses on management operations | 230.00 | 8 725.00 | | 230.00 |
HF Exceptional expenses on capital transactions | | 745.00 | | |
HH Total exceptional expenses (VIII) | 230.00 | 9 470.00 | | 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -211.00 | -7 625.00 | | -211.00 |
HK Income tax | | 478.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 279 800.00 | 303 995.00 | | 279 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 419.00 | 296 165.00 | | 288 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 620.00 | 7 831.00 | | -8 620.00 |
HP References: Equipment leasing | 23 777.00 | 12 662.00 | | 23 777.00 |
| |
| 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 | 316 760.00 | | | 316 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 360.00 | |
I4 DECREASES Grand Total | | | 316 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 313 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 313 400.00 | | | 313 400.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 360.00 | | | 3 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 296 330.00 | 8 399.00 | | 296 330.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 296 330.00 | 8 399.00 | | 296 330.00 |
| |
| 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 | 16 462.00 | 16 462.00 | | 16 462.00 |
8C Staff and Related Accounts | 7 764.00 | 7 764.00 | | 7 764.00 |
8D Social Security and Other Social Organizations | 5 581.00 | 5 581.00 | | 5 581.00 |
8E Income Taxes | 45.00 | 45.00 | | 45.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1.00 | 1.00 | | 1.00 |
UX Other trade receivables | 27 152.00 | 27 152.00 | | 27 152.00 |
VB VAT | 60.00 | 60.00 | | 60.00 |
VG Loans with a maturity of up to one year at origin | 3 209.00 | 3 209.00 | | 3 209.00 |
VH Loans with a maturity of more than one year at origin | 1 040.00 | 1 040.00 | | 1 040.00 |
VI Group and Associates | 284.00 | 284.00 | | 284.00 |
VK Loans repaid during the year | 1 536.00 | | | 1 536.00 |
VM Income taxes | 4 527.00 | 4 527.00 | | 4 527.00 |
VN Other taxes, similar payments | 756.00 | 756.00 | | 756.00 |
VQ Other Taxes, Duties, and Similar Debts | 630.00 | 630.00 | | 630.00 |
VS Prepaid expenses | 9 092.00 | 9 092.00 | | 9 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 587.00 | 41 587.00 | | 41 587.00 |
VW VAT | 5 383.00 | 5 383.00 | | 5 383.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 399.00 | 40 399.00 | | 40 399.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 4 601.00 | 1 818.00 | | 4 601.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 541.00 | 2 507.00 | | 2 541.00 |
ST Other accounts | 101 313.00 | 82 407.00 | | 101 313.00 |
XQ Rental, rental and co-ownership charges | 9 083.00 | 8 287.00 | | 9 083.00 |
YT Subcontracting | 30 820.00 | 22 891.00 | | 30 820.00 |
YW Business tax | 750.00 | 972.00 | | 750.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 350.00 | 2 790.00 | | 5 350.00 |
YY Amount of VAT collected | 44 522.00 | 49 809.00 | | 44 522.00 |
YZ Total deductible VAT on goods and services | 17 656.00 | 14 319.00 | | 17 656.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 143 756.00 | 116 093.00 | | 143 756.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
