| |
| 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 | 16 042.00 | 14 137.00 | 1 904.00 | 16 042.00 |
AT Other tangible assets | 3 169.00 | 2 870.00 | 299.00 | 3 169.00 |
BH Other financial assets | 1 600.00 | | 1 600.00 | 1 600.00 |
BJ TOTAL (I) | 20 810.00 | 17 007.00 | 3 803.00 | 20 810.00 |
BT Goods | 5 166.00 | | 5 166.00 | 5 166.00 |
BZ Other receivables | 4 392.00 | | 4 392.00 | 4 392.00 |
CF Cash and cash equivalents | 66 746.00 | | 66 746.00 | 66 746.00 |
CJ TOTAL (II) | 76 303.00 | | 76 303.00 | 76 303.00 |
CO Grand total (0 to V) | 97 114.00 | 17 007.00 | 80 106.00 | 97 114.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 20 678.00 | 26 706.00 | | 20 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 746.00 | -6 028.00 | | 40 746.00 |
DL TOTAL (I) | 66 924.00 | 26 178.00 | | 66 924.00 |
DT Other Bond Issues | 3 610.00 | 7 888.00 | | 3 610.00 |
DV Miscellaneous Loans and Financial Debts (4) | 466.00 | 282.00 | | 466.00 |
DX Trade payables and related accounts | 2 828.00 | 2 196.00 | | 2 828.00 |
DY Tax and social security liabilities | 6 279.00 | 5 768.00 | | 6 279.00 |
EC TOTAL (IV) | 13 182.00 | 16 133.00 | | 13 182.00 |
EE Grand total (I to V) | 80 106.00 | 42 311.00 | | 80 106.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 107 301.00 | |
FJ Net sales | | | 107 301.00 | |
FO Operating subsidies | | | 78 135.00 | |
FQ Other income | | | 271.00 | |
FR Total operating income (I) | | | 185 707.00 | |
FS Purchases of goods (including customs duties) | | | 43 160.00 | |
FT Inventory change (goods) | | | 97.00 | |
FW Other purchases and external expenses | | | 53 433.00 | |
FX Taxes, duties, and similar payments | | | 895.00 | |
FY Salaries and Wages | | | 39 691.00 | |
FZ Social Security Contributions | | | 1 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 429.00 | |
GE Other Expenses | | | 1 201.00 | |
GF Total Operating Expenses (II) | | | 144 866.00 | |
GG - OPERATING RESULT (I - II) | | | 40 840.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 185 707.00 | 135 645.00 | | 185 707.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 961.00 | 141 673.00 | | 144 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 746.00 | -6 028.00 | | 40 746.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 579.00 | 4 429.00 | | 12 579.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 579.00 | 4 429.00 | | 12 579.00 |
| |
| 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 | 2 828.00 | 2 828.00 | | 2 828.00 |
8D Social Security and Other Social Organizations | 6 279.00 | 6 279.00 | | 6 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 466.00 | 466.00 | | 466.00 |
UT Other financial assets | 1 600.00 | 1 600.00 | | 1 600.00 |
VG Loans with a maturity of up to one year at origin | 3 610.00 | 3 610.00 | | 3 610.00 |
VS Prepaid expenses | 4 392.00 | 4 392.00 | | 4 392.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 992.00 | 5 992.00 | | 5 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 182.00 | 13 183.00 | | 13 182.00 |
