| |
| 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 | 604.00 | 604.00 | | 604.00 |
AT Other tangible assets | 4 852.00 | 4 853.00 | -1.00 | 4 852.00 |
BJ TOTAL (I) | 5 456.00 | 5 457.00 | -1.00 | 5 456.00 |
BV Advances and down payments on orders | 886.00 | | 886.00 | 886.00 |
BX Customers and related accounts | 36 450.00 | 17 000.00 | 19 450.00 | 36 450.00 |
BZ Other receivables | 22 051.00 | | 22 051.00 | 22 051.00 |
CF Cash and cash equivalents | 2 502.00 | | 2 502.00 | 2 502.00 |
CJ TOTAL (II) | 61 888.00 | 17 000.00 | 44 888.00 | 61 888.00 |
CO Grand total (0 to V) | 67 344.00 | 22 457.00 | 44 887.00 | 67 344.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 400.00 | 4 400.00 | | 4 400.00 |
DD Legal reserve (1) | 440.00 | 440.00 | | 440.00 |
DH Retained earnings | 14 773.00 | 12 997.00 | | 14 773.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 632.00 | 1 776.00 | | 1 632.00 |
DL TOTAL (I) | 21 245.00 | 19 613.00 | | 21 245.00 |
DU Loans and Debts from Credit Institutions (3) | 473.00 | | | 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 423.00 | 3 800.00 | | 2 423.00 |
DX Trade payables and related accounts | 125.00 | 1 022.00 | | 125.00 |
DY Tax and social security liabilities | 17 620.00 | 17 480.00 | | 17 620.00 |
EA Other liabilities | 3 000.00 | 4 500.00 | | 3 000.00 |
EC TOTAL (IV) | 23 642.00 | 26 802.00 | | 23 642.00 |
EE Grand total (I to V) | 44 887.00 | 46 415.00 | | 44 887.00 |
EG Accrued income and payables due within one year | 23 642.00 | 26 802.00 | | 23 642.00 |
EI Including equity loans | 2 423.00 | | | 2 423.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 211 861.00 | | 211 861.00 | 211 861.00 |
FJ Net sales | 211 861.00 | | 211 861.00 | 211 861.00 |
FO Operating subsidies | | | 7 531.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 219 392.00 | |
FW Other purchases and external expenses | | | 139 597.00 | |
FX Taxes, duties, and similar payments | | | 1 946.00 | |
FY Salaries and Wages | | | 62 793.00 | |
FZ Social Security Contributions | | | 12 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 216 982.00 | |
GG - OPERATING RESULT (I - II) | | | 2 410.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 2 959.00 | |
GU Total financial expenses (VI) | | | 2 959.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 939.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 244.00 | 4.00 | | 2 244.00 |
HB Exceptional income from capital transactions | | 9 583.00 | | |
HC Reversals of provisions and transfers of expenses | | 5 800.00 | | |
HD Total exceptional income (VII) | 2 244.00 | 15 387.00 | | 2 244.00 |
HE Exceptional expenses on management operations | 84.00 | 6 135.00 | | 84.00 |
HF Exceptional expenses on capital transactions | | 11 990.00 | | |
HH Total exceptional expenses (VIII) | 84.00 | 18 125.00 | | 84.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 160.00 | -2 738.00 | | 2 160.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 656.00 | 225 748.00 | | 221 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 025.00 | 223 973.00 | | 220 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 632.00 | 1 776.00 | | 1 632.00 |
HP References: Equipment leasing | 3 126.00 | 1 264.00 | | 3 126.00 |
| |
| 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 | 5 456.00 | | | 5 456.00 |
I4 DECREASES Grand Total | | 1.00 | 5 456.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1.00 | 5 456.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 456.00 | | | 5 456.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 455.00 | 2.00 | 1.00 | 5 455.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 455.00 | 2.00 | 1.00 | 5 455.00 |
| |
| 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 | 125.00 | 125.00 | | 125.00 |
8D Social Security and Other Social Organizations | 17 620.00 | 17 620.00 | | 17 620.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 423.00 | 5 423.00 | | 5 423.00 |
UX Other trade receivables | 36 450.00 | 36 450.00 | | 36 450.00 |
VG Loans with a maturity of up to one year at origin | 473.00 | 473.00 | | 473.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 051.00 | 22 051.00 | | 22 051.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 500.00 | 58 500.00 | | 58 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 642.00 | 23 642.00 | | 23 642.00 |
