| |
| 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 | 8 431.00 | 3 621.00 | 4 809.00 | 8 431.00 |
AT Other tangible assets | 14 123.00 | 10 276.00 | 3 847.00 | 14 123.00 |
BH Other financial assets | 9 360.00 | | 9 360.00 | 9 360.00 |
BJ TOTAL (I) | 31 930.00 | 13 898.00 | 18 032.00 | 31 930.00 |
BV Advances and down payments on orders | 944.00 | | 944.00 | 944.00 |
BX Customers and related accounts | 1 392.00 | | 1 392.00 | 1 392.00 |
BZ Other receivables | 3 669.00 | | 3 669.00 | 3 669.00 |
CF Cash and cash equivalents | 40 111.00 | | 40 111.00 | 40 111.00 |
CJ TOTAL (II) | 46 118.00 | | 46 118.00 | 46 118.00 |
CO Grand total (0 to V) | 78 049.00 | 13 898.00 | 64 151.00 | 78 049.00 |
CU Other investments | 16.00 | | 16.00 | 16.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DG Other reserves | 15 455.00 | 11 595.00 | | 15 455.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 433.00 | 3 860.00 | | 5 433.00 |
DL TOTAL (I) | 27 488.00 | 22 055.00 | | 27 488.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6.00 | 6.00 | | 6.00 |
DX Trade payables and related accounts | 19 008.00 | 6 074.00 | | 19 008.00 |
DY Tax and social security liabilities | 15 037.00 | 12 167.00 | | 15 037.00 |
EB Prepaid income (2) | 2 610.00 | 1 470.00 | | 2 610.00 |
EC TOTAL (IV) | 36 662.00 | 19 717.00 | | 36 662.00 |
EE Grand total (I to V) | 64 151.00 | 41 773.00 | | 64 151.00 |
EG Accrued income and payables due within one year | 36 662.00 | 19 717.00 | | 36 662.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 176 284.00 | | 176 284.00 | 176 284.00 |
FJ Net sales | 176 284.00 | | 176 284.00 | 176 284.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 176 286.00 | |
FW Other purchases and external expenses | | | 69 803.00 | |
FX Taxes, duties, and similar payments | | | 3 098.00 | |
FY Salaries and Wages | | | 56 880.00 | |
FZ Social Security Contributions | | | 21 357.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 223.00 | |
GE Other Expenses | | | 14 531.00 | |
GF Total Operating Expenses (II) | | | 169 894.00 | |
GG - OPERATING RESULT (I - II) | | | 6 391.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 392.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 18 983.00 | 9 747.00 | | 18 983.00 |
A4 Equity method investments | 14 526.00 | 13 211.00 | | 14 526.00 |
HK Income tax | 959.00 | 478.00 | | 959.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 286.00 | 161 202.00 | | 176 286.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 853.00 | 157 341.00 | | 170 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 433.00 | 3 860.00 | | 5 433.00 |
| |
| 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 | 25 246.00 | | 14 934.00 | 25 246.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 376.00 | |
I4 DECREASES Grand Total | | 8 250.00 | 31 930.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 250.00 | 22 554.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 230.00 | | 5 574.00 | 25 230.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16.00 | | 9 360.00 | 16.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 925.00 | 4 223.00 | 8 250.00 | 17 925.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 925.00 | 4 223.00 | 8 250.00 | 17 925.00 |
| |
| 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 | 19 008.00 | 19 008.00 | | 19 008.00 |
8C Staff and Related Accounts | 7 787.00 | 7 787.00 | | 7 787.00 |
8D Social Security and Other Social Organizations | 2 159.00 | 2 159.00 | | 2 159.00 |
8E Income Taxes | 959.00 | 959.00 | | 959.00 |
8L Deferred income | 2 610.00 | 2 610.00 | | 2 610.00 |
UT Other financial assets | 9 360.00 | | 9 360.00 | 9 360.00 |
UX Other trade receivables | 1 392.00 | 1 392.00 | | 1 392.00 |
VB VAT | 3 669.00 | 3 669.00 | | 3 669.00 |
VI Group and Associates | 6.00 | 6.00 | | 6.00 |
VQ Other Taxes, Duties, and Similar Debts | 331.00 | 331.00 | | 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 422.00 | 5 062.00 | 9 360.00 | 14 422.00 |
VW VAT | 3 801.00 | 3 801.00 | | 3 801.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 662.00 | 36 662.00 | | 36 662.00 |
