| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 000.00 | | 13 000.00 | 13 000.00 |
AR Technical installations, industrial equipment and tools | 13 900.00 | 12 833.00 | 1 067.00 | 13 900.00 |
BJ TOTAL (I) | 26 900.00 | 12 833.00 | 14 067.00 | 26 900.00 |
BL Raw materials, supplies | 4 295.00 | | 4 295.00 | 4 295.00 |
BX Customers and related accounts | 818.00 | | 818.00 | 818.00 |
BZ Other receivables | 231.00 | | 231.00 | 231.00 |
CF Cash and cash equivalents | 30 130.00 | | 30 130.00 | 30 130.00 |
CJ TOTAL (II) | 35 474.00 | | 35 474.00 | 35 474.00 |
CO Grand total (0 to V) | 62 374.00 | 12 833.00 | 49 541.00 | 62 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 75.00 | | 500.00 |
DH Retained earnings | 2 376.00 | | | 2 376.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 138.00 | 2 801.00 | | 1 138.00 |
DL TOTAL (I) | 9 014.00 | 7 876.00 | | 9 014.00 |
DU Loans and Debts from Credit Institutions (3) | 9 522.00 | 17 043.00 | | 9 522.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 079.00 | 37 774.00 | | 1 079.00 |
DW Advances and down payments received on current orders | 6 200.00 | | | 6 200.00 |
DX Trade payables and related accounts | 18 767.00 | 15 656.00 | | 18 767.00 |
DY Tax and social security liabilities | 4 958.00 | 3 034.00 | | 4 958.00 |
EC TOTAL (IV) | 40 526.00 | 73 507.00 | | 40 526.00 |
EE Grand total (I to V) | 49 541.00 | 81 383.00 | | 49 541.00 |
EG Accrued income and payables due within one year | 38 611.00 | 63 985.00 | | 38 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 392 936.00 | | 392 936.00 | 392 936.00 |
FJ Net sales | 392 936.00 | | 392 936.00 | 392 936.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 392 941.00 | |
FU Purchases of raw materials and other supplies | | | 174 275.00 | |
FV Inventory change (raw materials and supplies) | | | 474.00 | |
FW Other purchases and external expenses | | | 65 208.00 | |
FX Taxes, duties, and similar payments | | | 5 775.00 | |
FY Salaries and Wages | | | 130 133.00 | |
FZ Social Security Contributions | | | 8 113.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 862.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 389 843.00 | |
GG - OPERATING RESULT (I - II) | | | 3 098.00 | |
GR Interest and similar expenses | | | 281.00 | |
GU Total financial expenses (VI) | | | 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 934.00 | 373.00 | | 934.00 |
HH Total exceptional expenses (VIII) | 934.00 | 373.00 | | 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -934.00 | -373.00 | | -934.00 |
HK Income tax | 745.00 | | | 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 392 941.00 | 339 466.00 | | 392 941.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 803.00 | 336 665.00 | | 391 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 138.00 | 2 801.00 | | 1 138.00 |
| |
| 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 | 29 730.00 | | 1 015.00 | 29 730.00 |
I4 DECREASES Grand Total | | 3 845.00 | 26 900.00 | |
IO DECREASES Total including other intangible assets | | | 13 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 845.00 | 13 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 000.00 | | | 13 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 730.00 | | 1 015.00 | 16 730.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 882.00 | 5 862.00 | 2 911.00 | 9 882.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 882.00 | 5 862.00 | 2 911.00 | 9 882.00 |
| |
| 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 | 18 767.00 | 18 767.00 | | 18 767.00 |
8E Income Taxes | 745.00 | 745.00 | | 745.00 |
UX Other trade receivables | 818.00 | 818.00 | | 818.00 |
VB VAT | 231.00 | 231.00 | | 231.00 |
VH Loans with a maturity of more than one year at origin | 9 522.00 | 7 607.00 | 1 915.00 | 9 522.00 |
VI Group and Associates | 1 079.00 | 1 079.00 | | 1 079.00 |
VK Loans repaid during the year | 7 802.00 | | | 7 802.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 049.00 | 1 049.00 | | 1 049.00 |
VW VAT | 4 213.00 | 4 213.00 | | 4 213.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 326.00 | 32 411.00 | 1 915.00 | 34 326.00 |
| |
| 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 | 4 335.00 | 356.00 | | 4 335.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47.00 | 275.00 | | 47.00 |
ST Other accounts | 30 805.00 | 31 218.00 | | 30 805.00 |
XQ Rental, rental and co-ownership charges | 10 025.00 | 15 127.00 | | 10 025.00 |
YT Subcontracting | 24 331.00 | 12 530.00 | | 24 331.00 |
YW Business tax | 1 440.00 | 297.00 | | 1 440.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 775.00 | 653.00 | | 5 775.00 |
YY Amount of VAT collected | 30 489.00 | 28 464.00 | | 30 489.00 |
YZ Total deductible VAT on goods and services | 39 357.00 | 35 274.00 | | 39 357.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 65 208.00 | 59 150.00 | | 65 208.00 |
| |
| 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 | 1.00 | | | 1.00 |
