| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 582.00 | 3 582.00 | | 3 582.00 |
AR Technical installations, industrial equipment and tools | 3 055.00 | 3 055.00 | | 3 055.00 |
AT Other tangible assets | 60 928.00 | 14 289.00 | 46 639.00 | 60 928.00 |
BJ TOTAL (I) | 67 565.00 | 20 926.00 | 46 639.00 | 67 565.00 |
BX Customers and related accounts | 6 446.00 | | 6 446.00 | 6 446.00 |
BZ Other receivables | 4 213.00 | | 4 213.00 | 4 213.00 |
CF Cash and cash equivalents | 26 697.00 | | 26 697.00 | 26 697.00 |
CH Prepaid expenses | 133.00 | | 133.00 | 133.00 |
CJ TOTAL (II) | 37 490.00 | | 37 490.00 | 37 490.00 |
CO Grand total (0 to V) | 105 055.00 | 20 926.00 | 84 129.00 | 105 055.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 35 838.00 | 40 558.00 | | 35 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 579.00 | -4 721.00 | | -13 579.00 |
DL TOTAL (I) | 25 559.00 | 39 138.00 | | 25 559.00 |
DU Loans and Debts from Credit Institutions (3) | 45 000.00 | | | 45 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 791.00 | 255.00 | | 1 791.00 |
DX Trade payables and related accounts | 9 195.00 | 7 889.00 | | 9 195.00 |
DY Tax and social security liabilities | 2 585.00 | 6 107.00 | | 2 585.00 |
EC TOTAL (IV) | 58 570.00 | 14 251.00 | | 58 570.00 |
EE Grand total (I to V) | 84 129.00 | 53 388.00 | | 84 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 611.00 | | 168 611.00 | 168 611.00 |
FJ Net sales | 168 611.00 | | 168 611.00 | 168 611.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 168 634.00 | |
FU Purchases of raw materials and other supplies | | | 55 519.00 | |
FW Other purchases and external expenses | | | 54 549.00 | |
FX Taxes, duties, and similar payments | | | 1 434.00 | |
FY Salaries and Wages | | | 40 000.00 | |
FZ Social Security Contributions | | | 26 503.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 278.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 188 283.00 | |
GG - OPERATING RESULT (I - II) | | | -19 649.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 649.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 20 500.00 | | | 20 500.00 |
HD Total exceptional income (VII) | 20 500.00 | | | 20 500.00 |
HE Exceptional expenses on management operations | 591.00 | 676.00 | | 591.00 |
HF Exceptional expenses on capital transactions | 13 839.00 | | | 13 839.00 |
HH Total exceptional expenses (VIII) | 14 430.00 | 676.00 | | 14 430.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 070.00 | -676.00 | | 6 070.00 |
HL TOTAL REVENUE (I + III + V + VII) | 189 134.00 | 230 017.00 | | 189 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 202 714.00 | 234 738.00 | | 202 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 579.00 | -4 721.00 | | -13 579.00 |
| |
| 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 | 58 460.00 | | 38 481.00 | 58 460.00 |
I4 DECREASES Grand Total | | 29 376.00 | 67 565.00 | |
IO DECREASES Total including other intangible assets | | | 3 582.00 | |
IY DECREASES Total Tangible Fixed Assets | | 29 376.00 | 63 983.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 582.00 | | | 3 582.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 878.00 | | 38 481.00 | 54 878.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 185.00 | 10 278.00 | 15 537.00 | 26 185.00 |
PE DEPRECIATION Total including other intangible assets | 3 582.00 | | | 3 582.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 603.00 | 10 278.00 | 15 537.00 | 22 603.00 |
