| |
| 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 | 5 196 400.00 | 2 064 601.00 | 3 131 799.00 | 5 196 400.00 |
BJ TOTAL (I) | 5 196 400.00 | 2 064 601.00 | 3 131 799.00 | 5 196 400.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 439 284.00 | 4 095.00 | 435 189.00 | 439 284.00 |
BZ Other receivables | 1 120 184.00 | | 1 120 184.00 | 1 120 184.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 1 559 468.00 | 4 095.00 | 1 555 373.00 | 1 559 468.00 |
CO Grand total (0 to V) | 6 755 868.00 | 2 068 696.00 | 4 687 172.00 | 6 755 868.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 706 735.00 | -1 663 719.00 | | -1 706 735.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 559.00 | -43 016.00 | | 5 559.00 |
DL TOTAL (I) | -1 691 177.00 | -1 696 735.00 | | -1 691 177.00 |
DU Loans and Debts from Credit Institutions (3) | 7 076.00 | 2 452 341.00 | | 7 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 249 686.00 | 1 719 537.00 | | 6 249 686.00 |
DX Trade payables and related accounts | 15 545.00 | 6 195 359.00 | | 15 545.00 |
DY Tax and social security liabilities | 106 042.00 | 1 817.00 | | 106 042.00 |
EC TOTAL (IV) | 6 378 349.00 | 10 369 054.00 | | 6 378 349.00 |
EE Grand total (I to V) | 4 687 172.00 | 8 672 319.00 | | 4 687 172.00 |
EG Accrued income and payables due within one year | 6 378 349.00 | 10 369 054.00 | | 6 378 349.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 2 448 413.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 156 373.00 | |
FJ Net sales | | | 2 156 373.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 156 374.00 | |
FW Other purchases and external expenses | | | 28 465.00 | |
FX Taxes, duties, and similar payments | | | 35 444.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 064 601.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 128 510.00 | |
GG - OPERATING RESULT (I - II) | | | 27 864.00 | |
GR Interest and similar expenses | | | 22 305.00 | |
GU Total financial expenses (VI) | | | 22 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -22 305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 559.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 139.00 | | |
HB Exceptional income from capital transactions | | 4 991.00 | | |
HD Total exceptional income (VII) | | 7 130.00 | | |
HF Exceptional expenses on capital transactions | | 2 123.00 | | |
HH Total exceptional expenses (VIII) | | 2 123.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 007.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 156 374.00 | 7 132.00 | | 2 156 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 150 815.00 | 50 148.00 | | 2 150 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 559.00 | -43 016.00 | | 5 559.00 |
HP References: Equipment leasing | 7 132.00 | | | 7 132.00 |
| |
| 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 | 5 147 400.00 | | 49 000.00 | 5 147 400.00 |
I4 DECREASES Grand Total | | | 5 196 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 196 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 147 400.00 | | 49 000.00 | 5 147 400.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 064 601.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 064 601.00 | | |
| |
| 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 | 15 545.00 | 15 545.00 | | 15 545.00 |
UX Other trade receivables | 434 370.00 | 434 370.00 | | 434 370.00 |
VA Doubtful or disputed receivables | 4 914.00 | 4 914.00 | | 4 914.00 |
VB VAT | 391 308.00 | 391 308.00 | | 391 308.00 |
VC Group and associates | 728 876.00 | 728 876.00 | | 728 876.00 |
VH Loans with a maturity of more than one year at origin | 7 076.00 | 7 076.00 | | 7 076.00 |
VI Group and Associates | 6 249 686.00 | 6 249 686.00 | | 6 249 686.00 |
VQ Other Taxes, Duties, and Similar Debts | 32 828.00 | 32 828.00 | | 32 828.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 559 468.00 | 1 559 468.00 | | 1 559 468.00 |
VW VAT | 73 214.00 | 73 214.00 | | 73 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 378 349.00 | 6 378 349.00 | | 6 378 349.00 |
