| |
| 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 | 32 291.00 | 31 914.00 | 377.00 | 32 291.00 |
AT Other tangible assets | 25 572.00 | 22 872.00 | 2 700.00 | 25 572.00 |
BJ TOTAL (I) | 57 863.00 | 54 786.00 | 3 077.00 | 57 863.00 |
BL Raw materials, supplies | 6 138.00 | | 6 138.00 | 6 138.00 |
BT Goods | 3 239.00 | | 3 239.00 | 3 239.00 |
BX Customers and related accounts | 2 007.00 | | 2 007.00 | 2 007.00 |
BZ Other receivables | 13 762.00 | | 13 762.00 | 13 762.00 |
CF Cash and cash equivalents | 15 798.00 | | 15 798.00 | 15 798.00 |
CH Prepaid expenses | 2 724.00 | | 2 724.00 | 2 724.00 |
CJ TOTAL (II) | 43 667.00 | | 43 667.00 | 43 667.00 |
CO Grand total (0 to V) | 101 530.00 | 54 786.00 | 46 744.00 | 101 530.00 |
| |
| 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 | 5 629.00 | 5 629.00 | | 5 629.00 |
DH Retained earnings | -20 166.00 | -16 269.00 | | -20 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 281.00 | -3 897.00 | | 12 281.00 |
DL TOTAL (I) | 4 344.00 | -7 937.00 | | 4 344.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 048.00 | 21 929.00 | | 3 048.00 |
DX Trade payables and related accounts | 18 415.00 | 18 132.00 | | 18 415.00 |
DY Tax and social security liabilities | 20 937.00 | 22 045.00 | | 20 937.00 |
EC TOTAL (IV) | 42 400.00 | 62 106.00 | | 42 400.00 |
EE Grand total (I to V) | 46 744.00 | 54 168.00 | | 46 744.00 |
EI Including equity loans | 3 048.00 | | | 3 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 248 927.00 | | 248 927.00 | 248 927.00 |
FJ Net sales | 248 927.00 | | 248 927.00 | 248 927.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 563.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 251 490.00 | |
FS Purchases of goods (including customs duties) | | | 10 969.00 | |
FT Inventory change (goods) | | | -125.00 | |
FU Purchases of raw materials and other supplies | | | 64 802.00 | |
FV Inventory change (raw materials and supplies) | | | 693.00 | |
FW Other purchases and external expenses | | | 42 306.00 | |
FX Taxes, duties, and similar payments | | | 1 562.00 | |
FY Salaries and Wages | | | 99 756.00 | |
FZ Social Security Contributions | | | 16 866.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 316.00 | |
GE Other Expenses | | | 64.00 | |
GF Total Operating Expenses (II) | | | 239 209.00 | |
GG - OPERATING RESULT (I - II) | | | 12 281.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 251 490.00 | 229 459.00 | | 251 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 209.00 | 233 356.00 | | 239 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 281.00 | -3 897.00 | | 12 281.00 |
| |
| 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 | 57 863.00 | | | 57 863.00 |
I4 DECREASES Grand Total | | | 57 863.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 57 863.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 57 863.00 | | | 57 863.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 52 470.00 | 2 316.00 | | 52 470.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 470.00 | 2 316.00 | | 52 470.00 |
| |
| 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 | 18 415.00 | 18 415.00 | | 18 415.00 |
8C Staff and Related Accounts | 10 569.00 | 10 569.00 | | 10 569.00 |
8D Social Security and Other Social Organizations | 9 850.00 | 9 850.00 | | 9 850.00 |
UX Other trade receivables | 2 007.00 | 2 007.00 | | 2 007.00 |
VB VAT | 292.00 | 292.00 | | 292.00 |
VI Group and Associates | 3 048.00 | 3 048.00 | | 3 048.00 |
VQ Other Taxes, Duties, and Similar Debts | 157.00 | 157.00 | | 157.00 |
VS Prepaid expenses | 2 724.00 | 2 724.00 | | 2 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 023.00 | 5 023.00 | | 5 023.00 |
VW VAT | 361.00 | 361.00 | | 361.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 42 400.00 | 42 400.00 | | 42 400.00 |
