| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 677.00 | | 8 677.00 | 8 677.00 |
AR Technical installations, industrial equipment and tools | 58 131.00 | 56 822.00 | 1 309.00 | 58 131.00 |
AT Other tangible assets | 6 312.00 | 4 088.00 | 2 225.00 | 6 312.00 |
BH Other financial assets | 140.00 | | 140.00 | 140.00 |
BJ TOTAL (I) | 73 260.00 | 60 909.00 | 12 351.00 | 73 260.00 |
BL Raw materials, supplies | 27.00 | | 27.00 | 27.00 |
BT Goods | 2 048.00 | | 2 048.00 | 2 048.00 |
BV Advances and down payments on orders | 4 001.00 | | 4 001.00 | 4 001.00 |
BZ Other receivables | 850.00 | | 850.00 | 850.00 |
CF Cash and cash equivalents | 3 033.00 | | 3 033.00 | 3 033.00 |
CH Prepaid expenses | 695.00 | | 695.00 | 695.00 |
CJ TOTAL (II) | 10 654.00 | | 10 654.00 | 10 654.00 |
CO Grand total (0 to V) | 83 915.00 | 60 909.00 | 23 005.00 | 83 915.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 640.00 | 7 640.00 | | 7 640.00 |
DD Legal reserve (1) | 764.00 | 764.00 | | 764.00 |
DH Retained earnings | -16 141.00 | -20 524.00 | | -16 141.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 662.00 | 4 383.00 | | 12 662.00 |
DL TOTAL (I) | 4 925.00 | -7 737.00 | | 4 925.00 |
DU Loans and Debts from Credit Institutions (3) | 4 500.00 | 20 517.00 | | 4 500.00 |
DX Trade payables and related accounts | 4 889.00 | 3 488.00 | | 4 889.00 |
DY Tax and social security liabilities | 8 692.00 | 6 348.00 | | 8 692.00 |
EC TOTAL (IV) | 18 081.00 | 30 353.00 | | 18 081.00 |
EE Grand total (I to V) | 23 005.00 | 22 616.00 | | 23 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 70 889.00 | |
FJ Net sales | | | 70 889.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 70 895.00 | |
FS Purchases of goods (including customs duties) | | | 23 144.00 | |
FT Inventory change (goods) | | | 415.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | 607.00 | |
FW Other purchases and external expenses | | | 25 099.00 | |
FX Taxes, duties, and similar payments | | | 1 134.00 | |
FY Salaries and Wages | | | 19 030.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 840.00 | |
GE Other Expenses | | | 517.00 | |
GF Total Operating Expenses (II) | | | 70 786.00 | |
GG - OPERATING RESULT (I - II) | | | 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 12 581.00 | 502.00 | | 12 581.00 |
HH Total exceptional expenses (VIII) | 28.00 | | | 28.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 553.00 | 502.00 | | 12 553.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 476.00 | 74 440.00 | | 83 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 814.00 | 70 057.00 | | 70 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 662.00 | 4 383.00 | | 12 662.00 |
| |
| 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 | 72 216.00 | | 1 044.00 | 72 216.00 |
I3 DECREASES Total Financial Fixed Assets | | | 140.00 | |
I4 DECREASES Grand Total | | | 73 260.00 | |
IO DECREASES Total including other intangible assets | | | 8 677.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 443.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 677.00 | | | 8 677.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 469.00 | | 974.00 | 63 469.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 70.00 | | 70.00 | 70.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 069.00 | 840.00 | | 60 069.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 069.00 | 840.00 | | 60 069.00 |
| |
| 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 | 4 889.00 | 4 889.00 | | 4 889.00 |
8D Social Security and Other Social Organizations | 8 692.00 | 8 692.00 | | 8 692.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 500.00 | 4 500.00 | | 4 500.00 |
UT Other financial assets | 140.00 | 140.00 | | 140.00 |
VS Prepaid expenses | 1 545.00 | 1 545.00 | | 1 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 081.00 | 18 081.00 | | 18 081.00 |
