| |
| 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 | 3 343.00 | 3 343.00 | | 3 343.00 |
AT Other tangible assets | 33 321.00 | 16 480.00 | 16 840.00 | 33 321.00 |
BH Other financial assets | 900.00 | | 900.00 | 900.00 |
BJ TOTAL (I) | 37 564.00 | 19 824.00 | 17 740.00 | 37 564.00 |
BL Raw materials, supplies | 239.00 | | 239.00 | 239.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 830.00 | | 1 830.00 | 1 830.00 |
CF Cash and cash equivalents | 17 482.00 | | 17 482.00 | 17 482.00 |
CH Prepaid expenses | 4 731.00 | | 4 731.00 | 4 731.00 |
CJ TOTAL (II) | 24 282.00 | | 24 282.00 | 24 282.00 |
CO Grand total (0 to V) | 61 846.00 | 19 824.00 | 42 022.00 | 61 846.00 |
| |
| 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 |
DH Retained earnings | -5 909.00 | -3 321.00 | | -5 909.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 788.00 | -2 587.00 | | 13 788.00 |
DL TOTAL (I) | 8 980.00 | -4 809.00 | | 8 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 824.00 | 18 558.00 | | 16 824.00 |
DX Trade payables and related accounts | 5 724.00 | 5 890.00 | | 5 724.00 |
DY Tax and social security liabilities | 7 095.00 | 10 282.00 | | 7 095.00 |
EB Prepaid income (2) | 3 400.00 | 9 250.00 | | 3 400.00 |
EC TOTAL (IV) | 33 043.00 | 43 980.00 | | 33 043.00 |
EE Grand total (I to V) | 42 022.00 | 39 171.00 | | 42 022.00 |
EG Accrued income and payables due within one year | 33 043.00 | | | 33 043.00 |
EI Including equity loans | 16 824.00 | | | 16 824.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 90 540.00 | |
FJ Net sales | | | 90 540.00 | |
FO Operating subsidies | | | 19 425.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 611.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 112 575.00 | |
FU Purchases of raw materials and other supplies | | | 1 101.00 | |
FV Inventory change (raw materials and supplies) | | | 96.00 | |
FW Other purchases and external expenses | | | 58 484.00 | |
FX Taxes, duties, and similar payments | | | 1 505.00 | |
FY Salaries and Wages | | | 29 063.00 | |
FZ Social Security Contributions | | | 1 103.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 319.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 96 677.00 | |
GG - OPERATING RESULT (I - II) | | | 15 898.00 | |
GO Net income from sales of marketable securities | | | 6.00 | |
GR Interest and similar expenses | | | 746.00 | |
GT Net expenses on sales of marketable securities | | | 8.00 | |
GU Total financial expenses (VI) | | | 746.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 992.00 | 20 000.00 | | 15 992.00 |
HD Total exceptional income (VII) | 15 992.00 | 20 000.00 | | 15 992.00 |
HE Exceptional expenses on management operations | 651.00 | 58.00 | | 651.00 |
HF Exceptional expenses on capital transactions | 16 162.00 | 15 930.00 | | 16 162.00 |
HG Exceptional depreciation and provisions | 543.00 | 29.00 | | 543.00 |
HH Total exceptional expenses (VIII) | 17 356.00 | 16 018.00 | | 17 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 364.00 | 3 982.00 | | -1 364.00 |
HK Income tax | | -211.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 128 567.00 | 150 357.00 | | 128 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 779.00 | 152 944.00 | | 114 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 788.00 | -2 587.00 | | 13 788.00 |
HP References: Equipment leasing | 12 348.00 | 17 363.00 | | 12 348.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 475.00 | 5 862.00 | 2 097.00 | 15 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 475.00 | 5 862.00 | 2 097.00 | 15 475.00 |
| |
| 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 | 5 724.00 | 5 724.00 | | 5 724.00 |
8D Social Security and Other Social Organizations | 7 095.00 | 7 095.00 | | 7 095.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 824.00 | 16 824.00 | | 16 824.00 |
8L Deferred income | 3 400.00 | 3 400.00 | | 3 400.00 |
UT Other financial assets | 900.00 | | 900.00 | 900.00 |
UX Other trade receivables | 1 830.00 | 1 830.00 | | 1 830.00 |
VS Prepaid expenses | 4 731.00 | 4 731.00 | | 4 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 461.00 | 6 561.00 | 900.00 | 7 461.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 043.00 | 33 043.00 | | 33 043.00 |
