| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 29 870.00 | 20 582.00 | 9 288.00 | 29 870.00 |
AH Goodwill | 77 000.00 | | 77 000.00 | 77 000.00 |
AR Technical installations, industrial equipment and tools | 36 642.00 | | 36 642.00 | 36 642.00 |
AT Other tangible assets | 45 284.00 | 34 576.00 | 10 708.00 | 45 284.00 |
BH Other financial assets | 5 109.00 | | 5 109.00 | 5 109.00 |
BJ TOTAL (I) | 193 905.00 | 55 158.00 | 138 747.00 | 193 905.00 |
BT Goods | 13 372.00 | | 13 372.00 | 13 372.00 |
BZ Other receivables | 4 637.00 | | 4 637.00 | 4 637.00 |
CD Marketable securities | 82.00 | | 82.00 | 82.00 |
CF Cash and cash equivalents | 19 783.00 | | 19 783.00 | 19 783.00 |
CJ TOTAL (II) | 37 874.00 | | 37 874.00 | 37 874.00 |
CO Grand total (0 to V) | 231 779.00 | 55 158.00 | 176 621.00 | 231 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -35 992.00 | | | -35 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 912.00 | | | -7 912.00 |
DL TOTAL (I) | -42 905.00 | | | -42 905.00 |
DU Loans and Debts from Credit Institutions (3) | 142 349.00 | | | 142 349.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65.00 | | | 65.00 |
DX Trade payables and related accounts | 52 020.00 | | | 52 020.00 |
DY Tax and social security liabilities | 35 092.00 | | | 35 092.00 |
EB Prepaid income (2) | -10 000.00 | | | -10 000.00 |
EC TOTAL (IV) | 219 525.00 | | | 219 525.00 |
EE Grand total (I to V) | 176 621.00 | | | 176 621.00 |
EG Accrued income and payables due within one year | 77 177.00 | | | 77 177.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21 723.00 | | | 21 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 163 974.00 | | 163 974.00 | 163 974.00 |
FJ Net sales | 163 974.00 | | 163 974.00 | 163 974.00 |
FO Operating subsidies | | | 16 500.00 | |
FR Total operating income (I) | | | 180 474.00 | |
FU Purchases of raw materials and other supplies | | | 18 240.00 | |
FW Other purchases and external expenses | | | 58 824.00 | |
FX Taxes, duties, and similar payments | | | 1 888.00 | |
FY Salaries and Wages | | | 71 088.00 | |
FZ Social Security Contributions | | | 12 848.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 756.00 | |
GF Total Operating Expenses (II) | | | 184 644.00 | |
GG - OPERATING RESULT (I - II) | | | -4 170.00 | |
GR Interest and similar expenses | | | 3 925.00 | |
GU Total financial expenses (VI) | | | 3 925.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 925.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 095.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 182.00 | | | 182.00 |
HD Total exceptional income (VII) | 182.00 | | | 182.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 182.00 | | | 182.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 656.00 | | | 180 656.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 188 568.00 | | | 188 568.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 912.00 | | | -7 912.00 |
| |
| 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 | 193 905.00 | | | 193 905.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 29 870.00 | | | 29 870.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 109.00 | |
I4 DECREASES Grand Total | | | 193 905.00 | |
IN DECREASES Start-up, development, or research expenses | | | 29 870.00 | |
IO DECREASES Total including other intangible assets | | | 77 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 81 926.00 | |
KD ACQUISITIONS Total including other intangible assets | 77 000.00 | | | 77 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 926.00 | | | 81 926.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 109.00 | | | 5 109.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 832.00 | 14 428.00 | | 20 832.00 |
CY DEPRECIATION Start-up, development, or research expenses | 10 738.00 | 9 844.00 | | 10 738.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 094.00 | 4 584.00 | | 10 094.00 |
| |
| 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 | 52 020.00 | 52 020.00 | | 52 020.00 |
8C Staff and Related Accounts | 3 894.00 | 3 894.00 | | 3 894.00 |
8D Social Security and Other Social Organizations | 17 138.00 | 17 138.00 | | 17 138.00 |
8L Deferred income | -10 000.00 | -10 000.00 | | -10 000.00 |
UT Other financial assets | 5 109.00 | | 5 109.00 | 5 109.00 |
VB VAT | 828.00 | 828.00 | | 828.00 |
VH Loans with a maturity of more than one year at origin | 142 349.00 | | 142 349.00 | 142 349.00 |
VI Group and Associates | 65.00 | 65.00 | | 65.00 |
VP Miscellaneous | 3 809.00 | 3 809.00 | | 3 809.00 |
VQ Other Taxes, Duties, and Similar Debts | 429.00 | 429.00 | | 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 746.00 | 4 637.00 | 5 109.00 | 9 746.00 |
VW VAT | 13 631.00 | 13 631.00 | | 13 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 219 525.00 | 77 177.00 | 142 349.00 | 219 525.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 320.00 | | | 10 320.00 |
ST Other accounts | 16 102.00 | | | 16 102.00 |
XQ Rental, rental and co-ownership charges | 32 402.00 | | | 32 402.00 |
YW Business tax | 1 888.00 | | | 1 888.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 888.00 | | | 1 888.00 |
YY Amount of VAT collected | 32 795.00 | | | 32 795.00 |
YZ Total deductible VAT on goods and services | 11 976.00 | | | 11 976.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 58 824.00 | | | 58 824.00 |
