| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 979.00 | 615.00 | 364.00 | 979.00 |
AR Technical installations, industrial equipment and tools | 20 726.00 | 7 635.00 | 13 091.00 | 20 726.00 |
AT Other tangible assets | 24 307.00 | 5 730.00 | 18 577.00 | 24 307.00 |
AV Fixed assets in progress | 2 854.00 | | 2 854.00 | 2 854.00 |
BJ TOTAL (I) | 48 915.00 | 13 980.00 | 34 935.00 | 48 915.00 |
BV Advances and down payments on orders | 601.00 | | 601.00 | 601.00 |
BX Customers and related accounts | 3 533.00 | | 3 533.00 | 3 533.00 |
BZ Other receivables | 4 109.00 | | 4 109.00 | 4 109.00 |
CF Cash and cash equivalents | 3 330.00 | | 3 330.00 | 3 330.00 |
CJ TOTAL (II) | 11 574.00 | | 11 574.00 | 11 574.00 |
CO Grand total (0 to V) | 60 489.00 | 13 980.00 | 46 509.00 | 60 489.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -977.00 | | | -977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 520.00 | -977.00 | | 5 520.00 |
DL TOTAL (I) | 6 542.00 | 1 023.00 | | 6 542.00 |
DU Loans and Debts from Credit Institutions (3) | 26 142.00 | 31 246.00 | | 26 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 094.00 | 9 024.00 | | 4 094.00 |
DW Advances and down payments received on current orders | 1 381.00 | 805.00 | | 1 381.00 |
DX Trade payables and related accounts | 4 476.00 | 5 819.00 | | 4 476.00 |
DY Tax and social security liabilities | 3 873.00 | 333.00 | | 3 873.00 |
EC TOTAL (IV) | 39 966.00 | 47 226.00 | | 39 966.00 |
EE Grand total (I to V) | 46 509.00 | 48 249.00 | | 46 509.00 |
EG Accrued income and payables due within one year | 17 634.00 | 20 299.00 | | 17 634.00 |
EI Including equity loans | 4 094.00 | | | 4 094.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 50 263.00 | | 50 263.00 | 50 263.00 |
FG Production sold - services | 18 815.00 | | 18 815.00 | 18 815.00 |
FJ Net sales | 69 078.00 | | 69 078.00 | 69 078.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 69 083.00 | |
FS Purchases of goods (including customs duties) | | | 30 565.00 | |
FU Purchases of raw materials and other supplies | | | 1 340.00 | |
FW Other purchases and external expenses | | | 19 970.00 | |
FX Taxes, duties, and similar payments | | | 99.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 486.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 59 462.00 | |
GG - OPERATING RESULT (I - II) | | | 9 621.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 600.00 | |
GU Total financial expenses (VI) | | | 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -599.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 700.00 | | |
HD Total exceptional income (VII) | | 2 700.00 | | |
HE Exceptional expenses on management operations | 2 700.00 | | | 2 700.00 |
HH Total exceptional expenses (VIII) | 2 700.00 | | | 2 700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 700.00 | 2 700.00 | | -2 700.00 |
HK Income tax | 802.00 | -342.00 | | 802.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 084.00 | 41 610.00 | | 69 084.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 564.00 | 42 588.00 | | 63 564.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 520.00 | -977.00 | | 5 520.00 |
| |
| 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 | 47 942.00 | | 973.00 | 47 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 48 915.00 | |
IO DECREASES Total including other intangible assets | | | 979.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 886.00 | |
KD ACQUISITIONS Total including other intangible assets | 979.00 | | | 979.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 913.00 | | 973.00 | 46 913.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 494.00 | 7 486.00 | | 6 494.00 |
PE DEPRECIATION Total including other intangible assets | 289.00 | 326.00 | | 289.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 205.00 | 7 160.00 | | 6 205.00 |
| |
| 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 | 4 476.00 | 4 476.00 | | 4 476.00 |
8E Income Taxes | 460.00 | 460.00 | | 460.00 |
UX Other trade receivables | 3 533.00 | 3 533.00 | | 3 533.00 |
VB VAT | 4 109.00 | 4 109.00 | | 4 109.00 |
VH Loans with a maturity of more than one year at origin | 26 142.00 | 5 191.00 | 20 951.00 | 26 142.00 |
VI Group and Associates | 4 094.00 | 4 094.00 | | 4 094.00 |
VK Loans repaid during the year | 5 100.00 | | | 5 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 642.00 | 7 642.00 | | 7 642.00 |
VW VAT | 3 413.00 | 3 413.00 | | 3 413.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 585.00 | 17 634.00 | 20 951.00 | 38 585.00 |
