| |
| 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 | 181 405.00 | 74 066.00 | 107 339.00 | 181 405.00 |
AT Other tangible assets | 2 826.00 | 541.00 | 2 285.00 | 2 826.00 |
BD Other fixed assets | 92.00 | | 92.00 | 92.00 |
BJ TOTAL (I) | 184 323.00 | 74 606.00 | 109 716.00 | 184 323.00 |
BX Customers and related accounts | 41 322.00 | | 41 322.00 | 41 322.00 |
BZ Other receivables | 8 359.00 | | 8 359.00 | 8 359.00 |
CF Cash and cash equivalents | 2 557.00 | | 2 557.00 | 2 557.00 |
CH Prepaid expenses | 2 884.00 | | 2 884.00 | 2 884.00 |
CJ TOTAL (II) | 55 122.00 | | 55 122.00 | 55 122.00 |
CO Grand total (0 to V) | 239 444.00 | 74 606.00 | 164 838.00 | 239 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 47 979.00 | 43 328.00 | | 47 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 746.00 | 34 651.00 | | 9 746.00 |
DL TOTAL (I) | 58 825.00 | 79 079.00 | | 58 825.00 |
DU Loans and Debts from Credit Institutions (3) | 93 054.00 | 107 902.00 | | 93 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 6 928.00 | 7 134.00 | | 6 928.00 |
DY Tax and social security liabilities | 1 031.00 | 1 027.00 | | 1 031.00 |
EC TOTAL (IV) | 106 013.00 | 116 063.00 | | 106 013.00 |
EE Grand total (I to V) | 164 838.00 | 195 142.00 | | 164 838.00 |
EG Accrued income and payables due within one year | 77 813.00 | 93 054.00 | | 77 813.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 78 330.00 | | 78 330.00 | 78 330.00 |
FJ Net sales | 78 330.00 | | 78 330.00 | 78 330.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 78 331.00 | |
FW Other purchases and external expenses | | | 29 299.00 | |
FX Taxes, duties, and similar payments | | | 1 954.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 940.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 43 194.00 | |
GG - OPERATING RESULT (I - II) | | | 35 137.00 | |
GR Interest and similar expenses | | | 2 650.00 | |
GU Total financial expenses (VI) | | | 2 650.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 622.00 | | | 622.00 |
HH Total exceptional expenses (VIII) | 622.00 | | | 622.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -622.00 | | | -622.00 |
HK Income tax | 22 120.00 | 2 148.00 | | 22 120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 331.00 | 79 400.00 | | 78 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 585.00 | 44 749.00 | | 68 585.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 746.00 | 34 651.00 | | 9 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 666.00 | 11 940.00 | | 62 666.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 666.00 | 11 940.00 | | 62 666.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 5 000.00 | 5 000.00 | | 5 000.00 |
8B Suppliers and Related Accounts | 6 928.00 | 6 928.00 | | 6 928.00 |
8D Social Security and Other Social Organizations | 1 031.00 | 1 031.00 | | 1 031.00 |
VG Loans with a maturity of up to one year at origin | 93 054.00 | 15 242.00 | 65 117.00 | 93 054.00 |
VS Prepaid expenses | 52 565.00 | 52 565.00 | | 52 565.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 565.00 | 52 565.00 | | 52 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 013.00 | 28 200.00 | 65 117.00 | 106 013.00 |
