| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 849.00 | 849.00 | | 849.00 |
AR Technical installations, industrial equipment and tools | 16 677.00 | 14 004.00 | 2 673.00 | 16 677.00 |
AT Other tangible assets | 6 759.00 | 6 017.00 | 743.00 | 6 759.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 24 365.00 | 20 869.00 | 3 496.00 | 24 365.00 |
BT Goods | 22 360.00 | | 22 360.00 | 22 360.00 |
BV Advances and down payments on orders | 463.00 | | 463.00 | 463.00 |
BX Customers and related accounts | 88 953.00 | 2 230.00 | 86 723.00 | 88 953.00 |
BZ Other receivables | 1 140.00 | | 1 140.00 | 1 140.00 |
CF Cash and cash equivalents | 23 825.00 | | 23 825.00 | 23 825.00 |
CH Prepaid expenses | 96.00 | | 96.00 | 96.00 |
CJ TOTAL (II) | 136 837.00 | 2 230.00 | 134 607.00 | 136 837.00 |
CO Grand total (0 to V) | 161 202.00 | 23 100.00 | 138 103.00 | 161 202.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 385.00 | 8 385.00 | | 8 385.00 |
DD Legal reserve (1) | 839.00 | 839.00 | | 839.00 |
DE Statutory or contractual reserves | 44 740.00 | 44 740.00 | | 44 740.00 |
DH Retained earnings | 37 620.00 | 4 654.00 | | 37 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 249.00 | 32 966.00 | | 9 249.00 |
DL TOTAL (I) | 100 832.00 | 91 584.00 | | 100 832.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 279.00 | 17 103.00 | | 12 279.00 |
DW Advances and down payments received on current orders | 1 316.00 | 1 316.00 | | 1 316.00 |
DX Trade payables and related accounts | 6 376.00 | 16 386.00 | | 6 376.00 |
DY Tax and social security liabilities | 17 189.00 | 16 486.00 | | 17 189.00 |
EA Other liabilities | 110.00 | 110.00 | | 110.00 |
EC TOTAL (IV) | 37 270.00 | 51 401.00 | | 37 270.00 |
EE Grand total (I to V) | 138 103.00 | 142 985.00 | | 138 103.00 |
EI Including equity loans | 12 279.00 | | | 12 279.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 61 839.00 | | 61 839.00 | 61 839.00 |
FG Production sold - services | 65 570.00 | | 65 570.00 | 65 570.00 |
FJ Net sales | 127 409.00 | | 127 409.00 | 127 409.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 127 425.00 | |
FS Purchases of goods (including customs duties) | | | 30 516.00 | |
FT Inventory change (goods) | | | -1 104.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 31 424.00 | |
FX Taxes, duties, and similar payments | | | 1 218.00 | |
FY Salaries and Wages | | | 32 034.00 | |
FZ Social Security Contributions | | | 17 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 608.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 230.00 | |
GE Other Expenses | | | 276.00 | |
GF Total Operating Expenses (II) | | | 116 571.00 | |
GG - OPERATING RESULT (I - II) | | | 10 854.00 | |
GL Other interest and similar income | | | 27.00 | |
GP Total financial income (V) | | | 27.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 27.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 632.00 | 1 718.00 | | 1 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 452.00 | 170 728.00 | | 127 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 203.00 | 137 763.00 | | 118 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 249.00 | 32 966.00 | | 9 249.00 |
HP References: Equipment leasing | 6 331.00 | 6 331.00 | | 6 331.00 |
| |
| 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 | 27 441.00 | | 666.00 | 27 441.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80.00 | |
I4 DECREASES Grand Total | | 3 742.00 | 24 365.00 | |
IO DECREASES Total including other intangible assets | | | 849.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 742.00 | 23 436.00 | |
KD ACQUISITIONS Total including other intangible assets | 849.00 | | | 849.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 512.00 | | 666.00 | 26 512.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80.00 | | | 80.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 003.00 | 2 608.00 | 3 742.00 | 22 003.00 |
PE DEPRECIATION Total including other intangible assets | 849.00 | | | 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 154.00 | 2 608.00 | 3 742.00 | 21 154.00 |
| |
| 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 | 6 376.00 | 6 376.00 | | 6 376.00 |
8C Staff and Related Accounts | 1 764.00 | 1 764.00 | | 1 764.00 |
8D Social Security and Other Social Organizations | 2 460.00 | 2 460.00 | | 2 460.00 |
8E Income Taxes | 1 632.00 | 1 632.00 | | 1 632.00 |
8K Other liabilities (including liabilities related to repo transactions) | 110.00 | 110.00 | | 110.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
UX Other trade receivables | 83 600.00 | 83 600.00 | | 83 600.00 |
VA Doubtful or disputed receivables | 5 353.00 | 5 353.00 | | 5 353.00 |
VB VAT | 1 140.00 | 1 140.00 | | 1 140.00 |
VI Group and Associates | 12 279.00 | 12 279.00 | | 12 279.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VS Prepaid expenses | 96.00 | 96.00 | | 96.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 270.00 | 90 270.00 | | 90 270.00 |
VW VAT | 11 268.00 | 11 268.00 | | 11 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 954.00 | 35 954.00 | | 35 954.00 |
