| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 629.00 | |
AT Other tangible assets | | | 14 842.00 | |
BD Other fixed assets | | | 108.00 | |
BJ TOTAL (I) | | | 15 579.00 | |
BV Advances and down payments on orders | | | 1 100.00 | |
BX Customers and related accounts | | | 61 931.00 | |
BZ Other receivables | | | 2 498.00 | |
CF Cash and cash equivalents | | | 15 676.00 | |
CH Prepaid expenses | | | 6 766.00 | |
CJ TOTAL (II) | | | 87 971.00 | |
CO Grand total (0 to V) | | | 103 550.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 50 918.00 | 83 471.00 | | 50 918.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 665.00 | -32 553.00 | | 10 665.00 |
DL TOTAL (I) | 69 967.00 | 59 303.00 | | 69 967.00 |
DU Loans and Debts from Credit Institutions (3) | 5 006.00 | 10 317.00 | | 5 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 168.00 | 183.00 | | 168.00 |
DW Advances and down payments received on current orders | | 1 207.00 | | |
DX Trade payables and related accounts | 5 283.00 | 1 207.00 | | 5 283.00 |
DY Tax and social security liabilities | 21 627.00 | 22 588.00 | | 21 627.00 |
EA Other liabilities | 1 500.00 | 3 568.00 | | 1 500.00 |
EC TOTAL (IV) | 33 582.00 | 37 863.00 | | 33 582.00 |
EE Grand total (I to V) | 103 550.00 | 97 165.00 | | 103 550.00 |
EG Accrued income and payables due within one year | 33 582.00 | 37 863.00 | | 33 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 257 471.00 | |
FJ Net sales | | | 257 471.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 79.00 | |
FR Total operating income (I) | | | 257 549.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 35 237.00 | |
FX Taxes, duties, and similar payments | | | 14 932.00 | |
FY Salaries and Wages | | | 115 831.00 | |
FZ Social Security Contributions | | | 70 062.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 550.00 | |
GE Other Expenses | | | 112.00 | |
GF Total Operating Expenses (II) | | | 240 724.00 | |
GG - OPERATING RESULT (I - II) | | | 16 825.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GK Income from other securities and fixed asset receivables | | | -5 629.00 | |
GP Total financial income (V) | | | -5 629.00 | |
GR Interest and similar expenses | | | 486.00 | |
GU Total financial expenses (VI) | | | 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | 310.00 | | 45.00 |
HG Exceptional depreciation and provisions | | 130.00 | | |
HH Total exceptional expenses (VIII) | 45.00 | 441.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | -441.00 | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 920.00 | 244 459.00 | | 251 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 255.00 | 277 012.00 | | 241 255.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 665.00 | -32 553.00 | | 10 665.00 |
| |
| 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 | 37 535.00 | | | 37 535.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 626.00 | | | 626.00 |
I4 DECREASES Grand Total | | | 37 535.00 | |
IN DECREASES Start-up, development, or research expenses | | | 626.00 | |
IO DECREASES Total including other intangible assets | | | 2 390.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 520.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 390.00 | | | 2 390.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 520.00 | | | 34 520.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 515.00 | 4 550.00 | | 17 515.00 |
PE DEPRECIATION Total including other intangible assets | 1 591.00 | 797.00 | | 1 591.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 925.00 | 3 753.00 | | 15 925.00 |
| |
| 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 | 5 283.00 | 5 283.00 | | 5 283.00 |
8C Staff and Related Accounts | 75.00 | 75.00 | | 75.00 |
8D Social Security and Other Social Organizations | 77.00 | 77.00 | | 77.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 60 990.00 | 60 990.00 | | 60 990.00 |
VA Doubtful or disputed receivables | 5 669.00 | 5 669.00 | | 5 669.00 |
VB VAT | 127.00 | 127.00 | | 127.00 |
VH Loans with a maturity of more than one year at origin | 5 006.00 | 5 006.00 | | 5 006.00 |
VI Group and Associates | 168.00 | 168.00 | | 168.00 |
VQ Other Taxes, Duties, and Similar Debts | 18.00 | 18.00 | | 18.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 371.00 | 2 371.00 | | 2 371.00 |
VS Prepaid expenses | 6 766.00 | 6 766.00 | | 6 766.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 922.00 | 75 922.00 | | 75 922.00 |
VW VAT | 21 457.00 | 21 457.00 | | 21 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 582.00 | 33 582.00 | | 33 582.00 |
