| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 671.00 | 2 671.00 | | 2 671.00 |
AH Goodwill | 1 990.00 | | 1 990.00 | 1 990.00 |
AR Technical installations, industrial equipment and tools | 59 994.00 | 52 238.00 | 7 756.00 | 59 994.00 |
AT Other tangible assets | 1 160.00 | 1 160.00 | | 1 160.00 |
BD Other fixed assets | 165.00 | | 165.00 | 165.00 |
BH Other financial assets | 1 215.00 | | 1 215.00 | 1 215.00 |
BJ TOTAL (I) | 67 195.00 | 56 070.00 | 11 125.00 | 67 195.00 |
BT Goods | 4 973.00 | | 4 973.00 | 4 973.00 |
BZ Other receivables | 325.00 | | 325.00 | 325.00 |
CF Cash and cash equivalents | 78 271.00 | | 78 271.00 | 78 271.00 |
CH Prepaid expenses | 571.00 | | 571.00 | 571.00 |
CJ TOTAL (II) | 84 140.00 | | 84 140.00 | 84 140.00 |
CO Grand total (0 to V) | 151 334.00 | 56 070.00 | 95 265.00 | 151 334.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 45 785.00 | 43 343.00 | | 45 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 049.00 | 2 442.00 | | 16 049.00 |
DL TOTAL (I) | 70 084.00 | 54 035.00 | | 70 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 419.00 | 9 419.00 | | 9 419.00 |
DX Trade payables and related accounts | 8 253.00 | 3 549.00 | | 8 253.00 |
DY Tax and social security liabilities | 7 509.00 | 4 756.00 | | 7 509.00 |
EC TOTAL (IV) | 25 181.00 | 17 724.00 | | 25 181.00 |
EE Grand total (I to V) | 95 265.00 | 71 759.00 | | 95 265.00 |
EG Accrued income and payables due within one year | 25 181.00 | 32 447.00 | | 25 181.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 11 262.00 | |
FG Production sold - services | | | 74 870.00 | |
FJ Net sales | | | 86 132.00 | |
FO Operating subsidies | | | 6 648.00 | |
FQ Other income | | | 23.00 | |
FR Total operating income (I) | | | 92 804.00 | |
FS Purchases of goods (including customs duties) | | | 6 188.00 | |
FT Inventory change (goods) | | | 245.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 39 838.00 | |
FX Taxes, duties, and similar payments | | | 837.00 | |
FY Salaries and Wages | | | 26 301.00 | |
FZ Social Security Contributions | | | 525.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 163.00 | |
GF Total Operating Expenses (II) | | | 75 098.00 | |
GG - OPERATING RESULT (I - II) | | | 17 705.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 708.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | | 445.00 | | |
HH Total exceptional expenses (VIII) | | 445.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -445.00 | | |
HK Income tax | 1 659.00 | 261.00 | | 1 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 806.00 | 91 256.00 | | 92 806.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 757.00 | 88 814.00 | | 76 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 049.00 | 2 442.00 | | 16 049.00 |
| |
| 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 | 69 173.00 | | | 69 173.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 671.00 | | | 2 671.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 380.00 | |
I4 DECREASES Grand Total | | 1 978.00 | 67 195.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 671.00 | |
IO DECREASES Total including other intangible assets | | | 1 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 978.00 | 61 154.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 990.00 | | | 1 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 132.00 | | | 63 132.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 380.00 | | | 1 380.00 |
| |
| 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 | 8 253.00 | 8 253.00 | | 8 253.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 928.00 | 16 928.00 | | 16 928.00 |
UT Other financial assets | 1 215.00 | | 1 215.00 | 1 215.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 325.00 | 325.00 | | 325.00 |
VS Prepaid expenses | 571.00 | 571.00 | | 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 111.00 | 896.00 | 1 215.00 | 2 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 181.00 | 25 181.00 | | 25 181.00 |
