| |
| 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 | 12 993.00 | 10 941.00 | 2 052.00 | 12 993.00 |
AT Other tangible assets | 250.00 | 250.00 | | 250.00 |
BH Other financial assets | 1 096.00 | | 1 096.00 | 1 096.00 |
BJ TOTAL (I) | 14 339.00 | 11 191.00 | 3 148.00 | 14 339.00 |
BT Goods | 154.00 | | 154.00 | 154.00 |
BV Advances and down payments on orders | 219.00 | | 219.00 | 219.00 |
BX Customers and related accounts | 10 502.00 | | 10 502.00 | 10 502.00 |
BZ Other receivables | 641.00 | | 641.00 | 641.00 |
CF Cash and cash equivalents | 6 470.00 | | 6 470.00 | 6 470.00 |
CH Prepaid expenses | 226.00 | | 226.00 | 226.00 |
CJ TOTAL (II) | 18 213.00 | | 18 213.00 | 18 213.00 |
CO Grand total (0 to V) | 32 551.00 | 11 191.00 | 21 360.00 | 32 551.00 |
CP Shares due in less than one year | 1 096.00 | | | 1 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 2 460.00 | 2 403.00 | | 2 460.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 554.00 | 57.00 | | 1 554.00 |
DL TOTAL (I) | 7 314.00 | 5 760.00 | | 7 314.00 |
DU Loans and Debts from Credit Institutions (3) | 31.00 | 3 281.00 | | 31.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 677.00 | 120.00 | | 3 677.00 |
DX Trade payables and related accounts | 4 945.00 | 9 176.00 | | 4 945.00 |
DY Tax and social security liabilities | 5 107.00 | 7 038.00 | | 5 107.00 |
EA Other liabilities | 287.00 | | | 287.00 |
EC TOTAL (IV) | 14 046.00 | 19 615.00 | | 14 046.00 |
EE Grand total (I to V) | 21 360.00 | 25 375.00 | | 21 360.00 |
EG Accrued income and payables due within one year | 14 046.00 | 19 615.00 | | 14 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 657.00 | | 8 657.00 | 8 657.00 |
FG Production sold - services | 46 591.00 | | 46 591.00 | 46 591.00 |
FJ Net sales | 55 248.00 | | 55 248.00 | 55 248.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 55 249.00 | |
FS Purchases of goods (including customs duties) | | | 2 318.00 | |
FT Inventory change (goods) | | | 159.00 | |
FU Purchases of raw materials and other supplies | | | 3 530.00 | |
FW Other purchases and external expenses | | | 20 367.00 | |
FX Taxes, duties, and similar payments | | | 4 504.00 | |
FY Salaries and Wages | | | 14 713.00 | |
FZ Social Security Contributions | | | 6 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 541.00 | |
GE Other Expenses | | | 201.00 | |
GF Total Operating Expenses (II) | | | 53 170.00 | |
GG - OPERATING RESULT (I - II) | | | 2 079.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 017.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 14 950.00 | 6 663.00 | | 14 950.00 |
HK Income tax | 463.00 | | | 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 249.00 | 56 282.00 | | 55 249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 695.00 | 56 225.00 | | 53 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 554.00 | 57.00 | | 1 554.00 |
| |
| 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 | 14 092.00 | | 246.00 | 14 092.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 096.00 | |
I4 DECREASES Grand Total | | | 14 339.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 243.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 243.00 | | | 13 243.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 849.00 | | 246.00 | 849.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 650.00 | 541.00 | | 10 650.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 650.00 | 541.00 | | 10 650.00 |
| |
| 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 | 4 945.00 | 4 945.00 | | 4 945.00 |
8E Income Taxes | 463.00 | 463.00 | | 463.00 |
8K Other liabilities (including liabilities related to repo transactions) | 287.00 | 287.00 | | 287.00 |
UT Other financial assets | 1 096.00 | 1 096.00 | | 1 096.00 |
UX Other trade receivables | 10 502.00 | 10 502.00 | | 10 502.00 |
VB VAT | 641.00 | 641.00 | | 641.00 |
VG Loans with a maturity of up to one year at origin | 31.00 | 31.00 | | 31.00 |
VI Group and Associates | 3 677.00 | 3 677.00 | | 3 677.00 |
VK Loans repaid during the year | 3 215.00 | | | 3 215.00 |
VS Prepaid expenses | 226.00 | 226.00 | | 226.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 465.00 | 12 465.00 | | 12 465.00 |
VW VAT | 4 644.00 | 4 644.00 | | 4 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 046.00 | 14 046.00 | | 14 046.00 |
| |
| 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 | 3 630.00 | 1 960.00 | | 3 630.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 073.00 | 1 277.00 | | 1 073.00 |
ST Other accounts | 5 826.00 | 6 043.00 | | 5 826.00 |
XQ Rental, rental and co-ownership charges | 13 467.00 | 13 039.00 | | 13 467.00 |
YW Business tax | 874.00 | 893.00 | | 874.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 504.00 | 2 853.00 | | 4 504.00 |
YY Amount of VAT collected | 12 931.00 | 9 641.00 | | 12 931.00 |
YZ Total deductible VAT on goods and services | 3 063.00 | 6 356.00 | | 3 063.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 367.00 | 20 359.00 | | 20 367.00 |
