| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 140.00 | 3 140.00 | | 3 140.00 |
AR Technical installations, industrial equipment and tools | 43 318.00 | 39 457.00 | 3 861.00 | 43 318.00 |
AT Other tangible assets | 3 359.00 | 3 291.00 | 68.00 | 3 359.00 |
BH Other financial assets | 1 830.00 | | 1 830.00 | 1 830.00 |
BJ TOTAL (I) | 51 648.00 | 45 888.00 | 5 759.00 | 51 648.00 |
BL Raw materials, supplies | 3 693.00 | | 3 693.00 | 3 693.00 |
BT Goods | 3 878.00 | | 3 878.00 | 3 878.00 |
BV Advances and down payments on orders | 749.00 | | 749.00 | 749.00 |
BX Customers and related accounts | 4 749.00 | | 4 749.00 | 4 749.00 |
BZ Other receivables | 1 293.00 | | 1 293.00 | 1 293.00 |
CD Marketable securities | 10 000.00 | | 10 000.00 | 10 000.00 |
CF Cash and cash equivalents | 23 991.00 | | 23 991.00 | 23 991.00 |
CH Prepaid expenses | 89.00 | | 89.00 | 89.00 |
CJ TOTAL (II) | 48 446.00 | | 48 446.00 | 48 446.00 |
CO Grand total (0 to V) | 100 094.00 | 45 888.00 | 54 206.00 | 100 094.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 480.00 | | | 18 480.00 |
DD Legal reserve (1) | 4 062.00 | | | 4 062.00 |
DE Statutory or contractual reserves | 9 479.00 | | | 9 479.00 |
DH Retained earnings | -7 599.00 | | | -7 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 862.00 | | | 3 862.00 |
DL TOTAL (I) | 28 285.00 | | | 28 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 810.00 | | | 810.00 |
DX Trade payables and related accounts | 9 140.00 | | | 9 140.00 |
DY Tax and social security liabilities | 15 970.00 | | | 15 970.00 |
EC TOTAL (IV) | 25 920.00 | | | 25 920.00 |
EE Grand total (I to V) | 54 206.00 | | | 54 206.00 |
EG Accrued income and payables due within one year | 25 110.00 | | | 25 110.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 39 465.00 | | 39 465.00 | 39 465.00 |
FG Production sold - services | 65 950.00 | | 65 950.00 | 65 950.00 |
FJ Net sales | 105 415.00 | | 105 415.00 | 105 415.00 |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 105 435.00 | |
FS Purchases of goods (including customs duties) | | | 14 632.00 | |
FT Inventory change (goods) | | | 251.00 | |
FU Purchases of raw materials and other supplies | | | 606.00 | |
FV Inventory change (raw materials and supplies) | | | -749.00 | |
FW Other purchases and external expenses | | | 36 944.00 | |
FX Taxes, duties, and similar payments | | | 232.00 | |
FY Salaries and Wages | | | 39 928.00 | |
FZ Social Security Contributions | | | 8 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 579.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 101 856.00 | |
GG - OPERATING RESULT (I - II) | | | 3 579.00 | |
GL Other interest and similar income | | | 239.00 | |
GP Total financial income (V) | | | 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 238.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 45.00 | | | 45.00 |
HD Total exceptional income (VII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45.00 | | | 45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 719.00 | | | 105 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 856.00 | | | 101 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 862.00 | | | 3 862.00 |
HP References: Equipment leasing | 2 956.00 | | | 2 956.00 |
| |
| 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 | 48 048.00 | | 3 600.00 | 48 048.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 830.00 | |
I4 DECREASES Grand Total | | | 51 648.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IO DECREASES Total including other intangible assets | | | 3 140.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 678.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 140.00 | | | 3 140.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 43 078.00 | | 3 600.00 | 43 078.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 830.00 | | | 1 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 309.00 | 1 579.00 | | 44 309.00 |
PE DEPRECIATION Total including other intangible assets | 3 140.00 | | | 3 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 169.00 | 1 579.00 | | 41 169.00 |
| |
| 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 | 9 140.00 | 9 140.00 | | 9 140.00 |
8C Staff and Related Accounts | 7 362.00 | 7 362.00 | | 7 362.00 |
8D Social Security and Other Social Organizations | 5 158.00 | 5 158.00 | | 5 158.00 |
UT Other financial assets | 1 830.00 | | 1 830.00 | 1 830.00 |
UX Other trade receivables | 4 749.00 | 4 749.00 | | 4 749.00 |
VB VAT | 1 281.00 | 1 281.00 | | 1 281.00 |
VI Group and Associates | 810.00 | | 810.00 | 810.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12.00 | 12.00 | | 12.00 |
VS Prepaid expenses | 89.00 | 89.00 | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 962.00 | 6 132.00 | 1 830.00 | 7 962.00 |
VW VAT | 3 449.00 | 3 449.00 | | 3 449.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 920.00 | 25 110.00 | 810.00 | 25 920.00 |
| |
| 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 | 232.00 | | | 232.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 502.00 | | | 4 502.00 |
ST Other accounts | 21 770.00 | | | 21 770.00 |
XQ Rental, rental and co-ownership charges | 8 745.00 | | | 8 745.00 |
YT Subcontracting | 1 926.00 | | | 1 926.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 232.00 | | | 232.00 |
YY Amount of VAT collected | 16 424.00 | | | 16 424.00 |
YZ Total deductible VAT on goods and services | 8 578.00 | | | 8 578.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 944.00 | | | 36 944.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
