| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 312.00 | 3 014.00 | 10 298.00 | 13 312.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 13 312.00 | 3 014.00 | 10 298.00 | 13 312.00 |
BL Raw materials, supplies | 17 600.00 | | 17 600.00 | 17 600.00 |
BP Services in progress | 21 200.00 | | 21 200.00 | 21 200.00 |
BX Customers and related accounts | 4 866.00 | | 4 866.00 | 4 866.00 |
BZ Other receivables | 1 832.00 | | 1 832.00 | 1 832.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 2 537.00 | | 2 537.00 | 2 537.00 |
CJ TOTAL (II) | 48 134.00 | | 48 134.00 | 48 134.00 |
CO Grand total (0 to V) | 61 446.00 | 3 014.00 | 58 433.00 | 61 446.00 |
| |
| 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 |
DH Retained earnings | 12 089.00 | 10 941.00 | | 12 089.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 332.00 | 1 148.00 | | -6 332.00 |
DL TOTAL (I) | 14 556.00 | 20 889.00 | | 14 556.00 |
DU Loans and Debts from Credit Institutions (3) | 21 403.00 | 24 087.00 | | 21 403.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 681.00 | 13 899.00 | | 2 681.00 |
DW Advances and down payments received on current orders | | 5 880.00 | | |
DX Trade payables and related accounts | 7 191.00 | 2 874.00 | | 7 191.00 |
DY Tax and social security liabilities | 11 701.00 | 9 649.00 | | 11 701.00 |
EA Other liabilities | 900.00 | | | 900.00 |
EC TOTAL (IV) | 43 876.00 | 56 389.00 | | 43 876.00 |
EE Grand total (I to V) | 58 433.00 | 77 278.00 | | 58 433.00 |
EG Accrued income and payables due within one year | 28 943.00 | 32 298.00 | | 28 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 660.00 | | 175 660.00 | 175 660.00 |
FJ Net sales | 175 660.00 | | 175 660.00 | 175 660.00 |
FM Inventory production | | | -3 800.00 | |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 115.00 | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 173 552.00 | |
FU Purchases of raw materials and other supplies | | | 57 792.00 | |
FV Inventory change (raw materials and supplies) | | | -500.00 | |
FW Other purchases and external expenses | | | 41 161.00 | |
FX Taxes, duties, and similar payments | | | 3 845.00 | |
FY Salaries and Wages | | | 52 914.00 | |
FZ Social Security Contributions | | | 13 624.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 305.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 178 175.00 | |
GG - OPERATING RESULT (I - II) | | | -4 622.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 479.00 | |
GU Total financial expenses (VI) | | | 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 100.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 115.00 | 126.00 | | 115.00 |
HB Exceptional income from capital transactions | 12 450.00 | 9 650.00 | | 12 450.00 |
HD Total exceptional income (VII) | 12 450.00 | 9 650.00 | | 12 450.00 |
HE Exceptional expenses on management operations | 194.00 | 821.00 | | 194.00 |
HF Exceptional expenses on capital transactions | 13 489.00 | 2 017.00 | | 13 489.00 |
HH Total exceptional expenses (VIII) | 13 683.00 | 2 838.00 | | 13 683.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 233.00 | 6 812.00 | | -1 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 186 003.00 | 209 149.00 | | 186 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 192 336.00 | 208 001.00 | | 192 336.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 332.00 | 1 148.00 | | -6 332.00 |
| |
| 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 | 22 037.00 | | 16 729.00 | 22 037.00 |
I3 DECREASES Total Financial Fixed Assets | | 120.00 | | |
I4 DECREASES Grand Total | | 25 453.00 | 13 312.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 333.00 | 13 312.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 917.00 | | 16 729.00 | 21 917.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 120.00 | | | 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 554.00 | 9 305.00 | 11 845.00 | 5 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 554.00 | 9 305.00 | 11 845.00 | 5 554.00 |
| |
| 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 | 7 191.00 | 7 191.00 | | 7 191.00 |
8C Staff and Related Accounts | 3 616.00 | 3 616.00 | | 3 616.00 |
8D Social Security and Other Social Organizations | 6 066.00 | 6 066.00 | | 6 066.00 |
8K Other liabilities (including liabilities related to repo transactions) | 900.00 | 900.00 | | 900.00 |
UX Other trade receivables | 4 866.00 | 4 866.00 | | 4 866.00 |
VB VAT | 1 807.00 | 1 807.00 | | 1 807.00 |
VH Loans with a maturity of more than one year at origin | 21 403.00 | 6 470.00 | 14 933.00 | 21 403.00 |
VI Group and Associates | 2 681.00 | 2 681.00 | | 2 681.00 |
VK Loans repaid during the year | 2 684.00 | | | 2 684.00 |
VQ Other Taxes, Duties, and Similar Debts | 41.00 | 41.00 | | 41.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25.00 | 25.00 | | 25.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 698.00 | 6 698.00 | | 6 698.00 |
VW VAT | 1 978.00 | 1 978.00 | | 1 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 876.00 | 28 943.00 | 14 933.00 | 43 876.00 |
