| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 655.00 | 655.00 | | 655.00 |
AF Concessions, Patents and Similar Rights | 225.00 | 225.00 | | 225.00 |
AR Technical installations, industrial equipment and tools | 17 312.00 | 14 698.00 | 2 615.00 | 17 312.00 |
AT Other tangible assets | 32 582.00 | 16 981.00 | 15 602.00 | 32 582.00 |
BJ TOTAL (I) | 50 775.00 | 32 558.00 | 18 216.00 | 50 775.00 |
BL Raw materials, supplies | 24 168.00 | | 24 168.00 | 24 168.00 |
BX Customers and related accounts | 6 261.00 | 552.00 | 5 709.00 | 6 261.00 |
BZ Other receivables | 1 196.00 | | 1 196.00 | 1 196.00 |
CF Cash and cash equivalents | 17 018.00 | | 17 018.00 | 17 018.00 |
CH Prepaid expenses | 78.00 | | 78.00 | 78.00 |
CJ TOTAL (II) | 48 721.00 | 552.00 | 48 170.00 | 48 721.00 |
CO Grand total (0 to V) | 99 497.00 | 33 110.00 | 66 387.00 | 99 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 2 827.00 | 12 291.00 | | 2 827.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 727.00 | -9 464.00 | | 4 727.00 |
DL TOTAL (I) | 15 804.00 | 11 077.00 | | 15 804.00 |
DU Loans and Debts from Credit Institutions (3) | 12 361.00 | 3 645.00 | | 12 361.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 201.00 | 32 348.00 | | 27 201.00 |
DW Advances and down payments received on current orders | 3 570.00 | | | 3 570.00 |
DX Trade payables and related accounts | 2 857.00 | 3 538.00 | | 2 857.00 |
DY Tax and social security liabilities | 2 249.00 | 3 062.00 | | 2 249.00 |
EA Other liabilities | 5.00 | 1.00 | | 5.00 |
EB Prepaid income (2) | 2 340.00 | | | 2 340.00 |
EC TOTAL (IV) | 50 583.00 | 42 594.00 | | 50 583.00 |
EE Grand total (I to V) | 66 387.00 | 53 671.00 | | 66 387.00 |
EI Including equity loans | 27 201.00 | | | 27 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 117.00 | | 113 117.00 | 113 117.00 |
FJ Net sales | 113 117.00 | | 113 117.00 | 113 117.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 522.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 113 641.00 | |
FU Purchases of raw materials and other supplies | | | 24 938.00 | |
FV Inventory change (raw materials and supplies) | | | -1 059.00 | |
FW Other purchases and external expenses | | | 59 770.00 | |
FX Taxes, duties, and similar payments | | | 2 926.00 | |
FY Salaries and Wages | | | 12 500.00 | |
FZ Social Security Contributions | | | 3 929.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 900.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 552.00 | |
GE Other Expenses | | | 274.00 | |
GF Total Operating Expenses (II) | | | 108 730.00 | |
GG - OPERATING RESULT (I - II) | | | 4 911.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 185.00 | |
GU Total financial expenses (VI) | | | 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 727.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 113 642.00 | 95 036.00 | | 113 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 915.00 | 104 500.00 | | 108 915.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 727.00 | -9 464.00 | | 4 727.00 |
| |
| 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 | 38 675.00 | | 12 100.00 | 38 675.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 655.00 | | | 655.00 |
I4 DECREASES Grand Total | | | 50 775.00 | |
IN DECREASES Start-up, development, or research expenses | | | 655.00 | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 49 894.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 37 794.00 | | 12 100.00 | 37 794.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 659.00 | 4 900.00 | | 27 659.00 |
CY DEPRECIATION Start-up, development, or research expenses | 655.00 | | | 655.00 |
PE DEPRECIATION Total including other intangible assets | 225.00 | | | 225.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 778.00 | 4 900.00 | | 26 778.00 |
| |
| 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 | 2 857.00 | 2 857.00 | | 2 857.00 |
8D Social Security and Other Social Organizations | 245.00 | 245.00 | | 245.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5.00 | 5.00 | | 5.00 |
8L Deferred income | 2 340.00 | 2 340.00 | | 2 340.00 |
UX Other trade receivables | 5 599.00 | 5 599.00 | | 5 599.00 |
VA Doubtful or disputed receivables | 662.00 | 662.00 | | 662.00 |
VB VAT | 1 077.00 | 1 077.00 | | 1 077.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VH Loans with a maturity of more than one year at origin | 12 346.00 | 3 827.00 | 8 520.00 | 12 346.00 |
VI Group and Associates | 27 201.00 | 27 201.00 | | 27 201.00 |
VJ Loans taken out during the year | 11 760.00 | | | 11 760.00 |
VK Loans repaid during the year | 3 054.00 | | | 3 054.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 120.00 | 120.00 | | 120.00 |
VS Prepaid expenses | 78.00 | 78.00 | | 78.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 536.00 | 7 536.00 | | 7 536.00 |
VW VAT | 2 004.00 | 2 004.00 | | 2 004.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 013.00 | 38 494.00 | 8 520.00 | 47 013.00 |
