| |
| 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 | 4 900.00 | 651.00 | 4 249.00 | 4 900.00 |
AT Other tangible assets | 19 229.00 | 14 804.00 | 4 425.00 | 19 229.00 |
BJ TOTAL (I) | 24 129.00 | 15 454.00 | 8 675.00 | 24 129.00 |
BX Customers and related accounts | 14 706.00 | | 14 706.00 | 14 706.00 |
BZ Other receivables | 1 772.00 | | 1 772.00 | 1 772.00 |
CF Cash and cash equivalents | 35 630.00 | | 35 630.00 | 35 630.00 |
CJ TOTAL (II) | 52 109.00 | | 52 109.00 | 52 109.00 |
CO Grand total (0 to V) | 76 238.00 | 15 454.00 | 60 783.00 | 76 238.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | 6 846.00 | 5 175.00 | | 6 846.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 084.00 | 1 672.00 | | 1 084.00 |
DL TOTAL (I) | 20 931.00 | 19 846.00 | | 20 931.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 113.00 | 11 985.00 | | 11 113.00 |
DX Trade payables and related accounts | 2 066.00 | 2 288.00 | | 2 066.00 |
DY Tax and social security liabilities | 23 673.00 | 18 103.00 | | 23 673.00 |
EA Other liabilities | 3 000.00 | | | 3 000.00 |
EC TOTAL (IV) | 39 853.00 | 32 377.00 | | 39 853.00 |
EE Grand total (I to V) | 60 783.00 | 52 223.00 | | 60 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 128 538.00 | |
FJ Net sales | | | 128 538.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 128 549.00 | |
FU Purchases of raw materials and other supplies | | | 23.00 | |
FW Other purchases and external expenses | | | 72 943.00 | |
FX Taxes, duties, and similar payments | | | 842.00 | |
FY Salaries and Wages | | | 30 500.00 | |
FZ Social Security Contributions | | | 19 477.00 | |
GB Operating Expenses - Provisions | | | 3 699.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 127 485.00 | |
GG - OPERATING RESULT (I - II) | | | 1 063.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 212.00 | | | 212.00 |
HH Total exceptional expenses (VIII) | | 1 228.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 212.00 | -1 228.00 | | 212.00 |
HK Income tax | 191.00 | 295.00 | | 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 761.00 | 130 908.00 | | 128 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 677.00 | 129 237.00 | | 127 677.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 084.00 | 1 672.00 | | 1 084.00 |
| |
| 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 | 19 229.00 | | 8 400.00 | 19 229.00 |
I4 DECREASES Grand Total | | 3 500.00 | 24 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 500.00 | 24 129.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 229.00 | | 8 400.00 | 19 229.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 756.00 | 3 699.00 | | 11 756.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 756.00 | 3 699.00 | | 11 756.00 |
| |
| 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 | 2 066.00 | 2 066.00 | | 2 066.00 |
8D Social Security and Other Social Organizations | 23 673.00 | 23 673.00 | | 23 673.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 14 706.00 | 14 706.00 | | 14 706.00 |
VI Group and Associates | 11 113.00 | 11 113.00 | | 11 113.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 772.00 | 1 772.00 | | 1 772.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 478.00 | 16 478.00 | | 16 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 853.00 | 39 853.00 | | 39 853.00 |
