| |
| 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 | 73 760.00 | 73 760.00 | | 73 760.00 |
AT Other tangible assets | 341 807.00 | 341 251.00 | 556.00 | 341 807.00 |
BH Other financial assets | 5 275.00 | | 5 275.00 | 5 275.00 |
BJ TOTAL (I) | 420 842.00 | 415 011.00 | 5 831.00 | 420 842.00 |
BX Customers and related accounts | 29 650.00 | | 29 650.00 | 29 650.00 |
BZ Other receivables | 17 456.00 | | 17 456.00 | 17 456.00 |
CF Cash and cash equivalents | 7 830.00 | | 7 830.00 | 7 830.00 |
CJ TOTAL (II) | 54 937.00 | | 54 937.00 | 54 937.00 |
CO Grand total (0 to V) | 475 778.00 | 415 011.00 | 60 767.00 | 475 778.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 204 241.00 | 173 056.00 | | 204 241.00 |
DH Retained earnings | -381 171.00 | -381 171.00 | | -381 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 961.00 | 31 184.00 | | 13 961.00 |
DL TOTAL (I) | -154 169.00 | -168 131.00 | | -154 169.00 |
DU Loans and Debts from Credit Institutions (3) | | 179.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 28 945.00 | 26 995.00 | | 28 945.00 |
DX Trade payables and related accounts | 37 957.00 | 3 882.00 | | 37 957.00 |
DY Tax and social security liabilities | 148 035.00 | 181 201.00 | | 148 035.00 |
EC TOTAL (IV) | 214 937.00 | 212 257.00 | | 214 937.00 |
EE Grand total (I to V) | 60 767.00 | 44 126.00 | | 60 767.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 792.00 | | 111 792.00 | 111 792.00 |
FJ Net sales | 111 792.00 | | 111 792.00 | 111 792.00 |
FR Total operating income (I) | | | 111 792.00 | |
FW Other purchases and external expenses | | | 92 923.00 | |
FX Taxes, duties, and similar payments | | | 1 526.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 807.00 | |
GF Total Operating Expenses (II) | | | 95 256.00 | |
GG - OPERATING RESULT (I - II) | | | 16 535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 535.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 110.00 | | | 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -110.00 | | | -110.00 |
HK Income tax | 2 464.00 | 2 762.00 | | 2 464.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 792.00 | 120 000.00 | | 111 792.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 830.00 | 88 816.00 | | 97 830.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 961.00 | 31 184.00 | | 13 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 414 204.00 | 807.00 | | 414 204.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 414 204.00 | 807.00 | | 414 204.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 28 945.00 | 28 945.00 | | 28 945.00 |
8B Suppliers and Related Accounts | 37 957.00 | 37 957.00 | | 37 957.00 |
8D Social Security and Other Social Organizations | 148 035.00 | 148 035.00 | | 148 035.00 |
UT Other financial assets | 5 275.00 | | 5 275.00 | 5 275.00 |
VS Prepaid expenses | 47 107.00 | 47 107.00 | | 47 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 381.00 | 47 107.00 | 5 275.00 | 52 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214 937.00 | 214 937.00 | | 214 937.00 |
