| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 734.00 | | 1 734.00 | 1 734.00 |
AH Goodwill | 83 000.00 | | 83 000.00 | 83 000.00 |
AR Technical installations, industrial equipment and tools | 7 567.00 | 6 126.00 | 1 440.00 | 7 567.00 |
AT Other tangible assets | 22 326.00 | 20 722.00 | 1 603.00 | 22 326.00 |
BH Other financial assets | 1 190.00 | | 1 190.00 | 1 190.00 |
BJ TOTAL (I) | 115 817.00 | 26 849.00 | 88 968.00 | 115 817.00 |
BL Raw materials, supplies | 7 236.00 | | 7 236.00 | 7 236.00 |
BN Goods in progress | 15 565.00 | | 15 565.00 | 15 565.00 |
BV Advances and down payments on orders | 124.00 | | 124.00 | 124.00 |
BX Customers and related accounts | 4 316.00 | | 4 316.00 | 4 316.00 |
BZ Other receivables | 2 442.00 | | 2 442.00 | 2 442.00 |
CF Cash and cash equivalents | 23 441.00 | | 23 441.00 | 23 441.00 |
CH Prepaid expenses | 1 278.00 | | 1 278.00 | 1 278.00 |
CJ TOTAL (II) | 54 405.00 | | 54 405.00 | 54 405.00 |
CO Grand total (0 to V) | 170 223.00 | 26 849.00 | 143 374.00 | 170 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DH Retained earnings | 98 998.00 | | | 98 998.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 250.00 | | | -19 250.00 |
DL TOTAL (I) | 96 248.00 | | | 96 248.00 |
DW Advances and down payments received on current orders | 16 194.00 | | | 16 194.00 |
DX Trade payables and related accounts | 5 683.00 | | | 5 683.00 |
DY Tax and social security liabilities | 25 247.00 | | | 25 247.00 |
EC TOTAL (IV) | 47 126.00 | | | 47 126.00 |
EE Grand total (I to V) | 143 374.00 | | | 143 374.00 |
EG Accrued income and payables due within one year | 30 931.00 | | | 30 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 742.00 | | 130 742.00 | 130 742.00 |
FJ Net sales | 130 742.00 | | 130 742.00 | 130 742.00 |
FM Inventory production | | | 5 565.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 963.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 145 273.00 | |
FU Purchases of raw materials and other supplies | | | 35 542.00 | |
FV Inventory change (raw materials and supplies) | | | 204.00 | |
FW Other purchases and external expenses | | | 57 155.00 | |
FX Taxes, duties, and similar payments | | | 1 523.00 | |
FY Salaries and Wages | | | 68 084.00 | |
FZ Social Security Contributions | | | 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 903.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 164 523.00 | |
GG - OPERATING RESULT (I - II) | | | -19 250.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 963.00 | | | 8 963.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 273.00 | | | 145 273.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 523.00 | | | 164 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 250.00 | | | -19 250.00 |
| |
| 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 | 115 817.00 | | | 115 817.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 190.00 | |
I4 DECREASES Grand Total | | | 115 817.00 | |
IO DECREASES Total including other intangible assets | | | 84 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 29 893.00 | |
KD ACQUISITIONS Total including other intangible assets | 84 734.00 | | | 84 734.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 29 893.00 | | | 29 893.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 190.00 | | | 1 190.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 945.00 | 1 903.00 | | 24 945.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 945.00 | 1 903.00 | | 24 945.00 |
| |
| 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 | 5 683.00 | 5 683.00 | | 5 683.00 |
8C Staff and Related Accounts | 620.00 | 620.00 | | 620.00 |
8D Social Security and Other Social Organizations | 19 518.00 | 19 518.00 | | 19 518.00 |
UT Other financial assets | 1 190.00 | | 1 190.00 | 1 190.00 |
UX Other trade receivables | 4 316.00 | 4 316.00 | | 4 316.00 |
VB VAT | 1 214.00 | 1 214.00 | | 1 214.00 |
VM Income taxes | 1 228.00 | 1 228.00 | | 1 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 523.00 | 1 523.00 | | 1 523.00 |
VS Prepaid expenses | 1 278.00 | 1 278.00 | | 1 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 228.00 | 8 038.00 | 1 190.00 | 9 228.00 |
VW VAT | 3 584.00 | 3 584.00 | | 3 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 931.00 | 30 931.00 | | 30 931.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 348.00 | | | 348.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 738.00 | | | 3 738.00 |
ST Other accounts | 10 412.00 | | | 10 412.00 |
XQ Rental, rental and co-ownership charges | 17 911.00 | | | 17 911.00 |
YT Subcontracting | 25 094.00 | | | 25 094.00 |
YW Business tax | 1 175.00 | | | 1 175.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 523.00 | | | 1 523.00 |
YY Amount of VAT collected | 13 696.00 | | | 13 696.00 |
YZ Total deductible VAT on goods and services | 9 074.00 | | | 9 074.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 57 155.00 | | | 57 155.00 |
