| |
| 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 | 4 196.00 | 3 434.00 | 762.00 | 4 196.00 |
AT Other tangible assets | 24 325.00 | 21 504.00 | 2 821.00 | 24 325.00 |
BH Other financial assets | 60.00 | | 60.00 | 60.00 |
BJ TOTAL (I) | 28 581.00 | 24 938.00 | 3 643.00 | 28 581.00 |
BL Raw materials, supplies | 1 619.00 | | 1 619.00 | 1 619.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 6 304.00 | | 6 304.00 | 6 304.00 |
BZ Other receivables | | | | |
CD Marketable securities | 15 168.00 | | 15 168.00 | 15 168.00 |
CF Cash and cash equivalents | 21 014.00 | | 21 014.00 | 21 014.00 |
CJ TOTAL (II) | 44 105.00 | | 44 105.00 | 44 105.00 |
CO Grand total (0 to V) | 72 685.00 | 24 938.00 | 47 747.00 | 72 685.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 21 033.00 | 21 654.00 | | 21 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 938.00 | -622.00 | | 2 938.00 |
DL TOTAL (I) | 26 171.00 | 23 233.00 | | 26 171.00 |
DU Loans and Debts from Credit Institutions (3) | 17 375.00 | | | 17 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 656.00 | 8 080.00 | | 656.00 |
DX Trade payables and related accounts | 1 545.00 | 2 406.00 | | 1 545.00 |
DY Tax and social security liabilities | 2 000.00 | 2 022.00 | | 2 000.00 |
EA Other liabilities | | 800.00 | | |
EC TOTAL (IV) | 21 577.00 | 13 307.00 | | 21 577.00 |
EE Grand total (I to V) | 47 747.00 | 36 540.00 | | 47 747.00 |
EI Including equity loans | 656.00 | | | 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 61 295.00 | | 61 295.00 | 61 295.00 |
FJ Net sales | 61 295.00 | | 61 295.00 | 61 295.00 |
FM Inventory production | | | -1 200.00 | |
FO Operating subsidies | | | 4 500.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 64 595.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 4 849.00 | |
FV Inventory change (raw materials and supplies) | | | -398.00 | |
FW Other purchases and external expenses | | | 28 956.00 | |
FX Taxes, duties, and similar payments | | | 3 031.00 | |
FY Salaries and Wages | | | 16 000.00 | |
FZ Social Security Contributions | | | 4 077.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 732.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 61 249.00 | |
GG - OPERATING RESULT (I - II) | | | 3 346.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 187.00 | |
GP Total financial income (V) | | | 187.00 | |
GR Interest and similar expenses | | | 185.00 | |
GU Total financial expenses (VI) | | | 185.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15.00 | 16.00 | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | 16.00 | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | -16.00 | | -15.00 |
HK Income tax | 396.00 | 634.00 | | 396.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 782.00 | 72 076.00 | | 64 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 845.00 | 72 697.00 | | 61 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 938.00 | -622.00 | | 2 938.00 |
| |
| 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 | 28 581.00 | | | 28 581.00 |
I3 DECREASES Total Financial Fixed Assets | | | 60.00 | |
I4 DECREASES Grand Total | | | 28 581.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 521.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 521.00 | | | 28 521.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 60.00 | | | 60.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 206.00 | 4 732.00 | | 20 206.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 206.00 | 4 732.00 | | 20 206.00 |
